Income Breakdown
| TV Revenue | $205K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $101K |
| Sponsorship | $111K |
| Merchandising | $871K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $38K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$1.3M |
$1.9M |
$-547K |
$3.3M |
| Mar 2030 |
$1.5M |
$1.8M |
$-375K |
$3.8M |
| Feb 2030 |
$1.5M |
$2.3M |
$-814K |
$4.1M |
| Jan 2030 |
$1.5M |
$1.9M |
$-419K |
$4.9M |
| Dec 2029 |
$1.6M |
$2.1M |
$-538K |
$5.3M |
| Nov 2029 |
$1.5M |
$1.9M |
$-420K |
$5.8M |
| Oct 2029 |
$1.3M |
$1.9M |
$-609K |
$6.2M |
| Sep 2029 |
$1.8M |
$1.5M |
$325K |
$6.8M |
| Aug 2029 |
$1.3M |
$1.4M |
$-93K |
$6.4M |
| Jul 2029 |
$1.3M |
$1.6M |
$-279K |
$6.5M |
| Jun 2029 |
$1.5M |
$1.4M |
$78K |
$6.7M |
| May 2029 |
$1.7M |
$2.2M |
$-504K |
$6.6M |