Income Breakdown
| TV Revenue | $739K |
| TV Placement Bonus | $229K |
| Matchday Revenue | $35K |
| Sponsorship | $249K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $422K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $25K |
| Transfer Amortization | $175K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $750K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$4.0M |
$4.7M |
$-724K |
$18.5M |
| Mar 2030 |
$3.9M |
$7.2M |
$-3.3M |
$19.1M |
| Feb 2030 |
$4.1M |
$4.2M |
$-130K |
$22.2M |
| Jan 2030 |
$4.3M |
$4.9M |
$-573K |
$24.5M |
| Dec 2029 |
$4.0M |
$4.0M |
$-7K |
$24.9M |
| Nov 2029 |
$4.4M |
$4.1M |
$342K |
$24.8M |
| Oct 2029 |
$4.4M |
$9.1M |
$-4.6M |
$24.3M |
| Sep 2029 |
$4.2M |
$4.4M |
$-109K |
$28.8M |
| Aug 2029 |
$4.1M |
$4.1M |
$3K |
$28.8M |
| Jul 2029 |
$4.0M |
$3.4M |
$652K |
$28.7M |
| Jun 2029 |
$4.9M |
$3.8M |
$1.1M |
$28.9M |
| May 2029 |
$4.3M |
$4.7M |
$-440K |
$27.6M |