Income Breakdown
| TV Revenue | $218K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $153K |
| Sponsorship | $0 |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $539K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $2K |
| Transfer Amortization | $11K |
| Debt Interest | $67K |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $450K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$2.2M |
$3.6M |
$-1.4M |
$-15.5M |
| Apr 2030 |
$2.3M |
$3.2M |
$-891K |
$-14.1M |
| 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 |