Income Breakdown
| TV Revenue | $209K |
| TV Placement Bonus | $106K |
| Matchday Revenue | $27K |
| Sponsorship | $107K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $13K |
| Transfer Amortization | $57K |
| Debt Interest | $48K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $399K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$1.8M |
$2.7M |
$-939K |
$-11.4M |
| Mar 2030 |
$1.8M |
$2.4M |
$-674K |
$-10.5M |
| Feb 2030 |
$1.8M |
$2.8M |
$-1.0M |
$-9.9M |
| Jan 2030 |
$1.7M |
$2.6M |
$-843K |
$-9.0M |
| Dec 2029 |
$1.8M |
$3.0M |
$-1.3M |
$-8.2M |
| Nov 2029 |
$1.7M |
$2.5M |
$-732K |
$-7.0M |
| Oct 2029 |
$1.6M |
$2.8M |
$-1.1M |
$-6.3M |
| Sep 2029 |
$1.6M |
$1.8M |
$-176K |
$-5.2M |
| Aug 2029 |
$1.6M |
$1.7M |
$-37K |
$-4.8M |
| Jul 2029 |
$1.6M |
$1.9M |
$-262K |
$-4.8M |
| Jun 2029 |
$1.6M |
$1.9M |
$-268K |
$-3.0M |
| May 2029 |
$1.7M |
$2.9M |
$-1.2M |
$-2.7M |