Income Breakdown
| TV Revenue | $212K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $251K |
| Sponsorship | $103K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $20K |
| Transfer Amortization | $26K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $576K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$2.5M |
$2.8M |
$-225K |
$-2.5M |
| Mar 2030 |
$2.4M |
$2.8M |
$-383K |
$-2.3M |
| Feb 2030 |
$2.8M |
$3.4M |
$-530K |
$-1.9M |
| Jan 2030 |
$2.4M |
$3.0M |
$-600K |
$-1.4M |
| Dec 2029 |
$2.6M |
$3.3M |
$-687K |
$-855K |
| Nov 2029 |
$2.9M |
$2.9M |
$4K |
$-195K |
| Oct 2029 |
$2.3M |
$3.1M |
$-837K |
$-225K |
| Sep 2029 |
$2.2M |
$2.8M |
$-569K |
$585K |
| Aug 2029 |
$2.2M |
$2.3M |
$-77K |
$1.1M |
| Jul 2029 |
$5.7M |
$3.0M |
$2.7M |
$1.2M |
| Jun 2029 |
$2.5M |
$2.5M |
$-36K |
$-1.6M |
| May 2029 |
$2.5M |
$3.2M |
$-729K |
$-1.6M |