Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $129K |
| Matchday Revenue | $64K |
| Sponsorship | $96K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $559K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $12K |
| Transfer Amortization | $11K |
| Debt Interest | $56K |
| Loan Fees (Out) | $51K |
| Facility Maintenance | $452K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$2.2M |
$3.0M |
$-777K |
$-13.2M |
| Feb 2030 |
$2.4M |
$3.2M |
$-849K |
$-12.5M |
| Jan 2030 |
$2.2M |
$3.2M |
$-1.0M |
$-11.6M |
| Dec 2029 |
$2.1M |
$2.8M |
$-639K |
$-10.6M |
| Nov 2029 |
$2.2M |
$2.8M |
$-592K |
$-10.0M |
| Oct 2029 |
$2.1M |
$3.5M |
$-1.4M |
$-9.4M |
| Sep 2029 |
$2.5M |
$2.3M |
$212K |
$-8.0M |
| Aug 2029 |
$4.9M |
$2.3M |
$2.7M |
$-8.2M |
| Jul 2029 |
$2.7M |
$2.9M |
$-141K |
$-10.9M |
| Jun 2029 |
$2.3M |
$3.6M |
$-1.3M |
$-10.8M |
| May 2029 |
$2.4M |
$4.9M |
$-2.6M |
$-9.5M |
| Apr 2029 |
$2.4M |
$3.7M |
$-1.2M |
$-7.0M |