Income Breakdown
| TV Revenue | $377K |
| TV Placement Bonus | $147K |
| Matchday Revenue | $40K |
| Sponsorship | $41K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $987K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $8K |
| Transfer Amortization | $113K |
| Debt Interest | $145K |
| Loan Fees (Out) | $84K |
| Facility Maintenance | $620K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$2.6M |
$3.8M |
$-1.2M |
$-32.4M |
| Feb 2030 |
$2.9M |
$3.5M |
$-556K |
$-31.3M |
| Jan 2030 |
$3.0M |
$4.5M |
$-1.6M |
$-30.8M |
| Dec 2029 |
$2.9M |
$4.4M |
$-1.5M |
$-29.4M |
| Nov 2029 |
$2.9M |
$3.4M |
$-464K |
$-28.0M |
| Oct 2029 |
$2.9M |
$5.2M |
$-2.3M |
$-27.6M |
| Sep 2029 |
$2.7M |
$3.2M |
$-432K |
$-25.2M |
| Aug 2029 |
$3.0M |
$3.3M |
$-342K |
$-24.9M |
| Jul 2029 |
$3.2M |
$3.0M |
$178K |
$-24.6M |
| Jun 2029 |
$3.7M |
$3.3M |
$390K |
$-24.9M |
| May 2029 |
$3.2M |
$3.6M |
$-402K |
$-25.4M |
| Apr 2029 |
$3.2M |
$3.1M |
$59K |
$-25.1M |