Income Breakdown
| TV Revenue | $528K |
| TV Placement Bonus | $298K |
| Matchday Revenue | $18K |
| Sponsorship | $62K |
| Merchandising | $579K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.1M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $15K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $804K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$4.6M |
$3.4M |
$1.2M |
$47.2M |
| Feb 2030 |
$4.6M |
$3.8M |
$747K |
$46.0M |
| Jan 2030 |
$4.7M |
$3.6M |
$1.1M |
$45.3M |
| Dec 2029 |
$4.3M |
$3.5M |
$835K |
$44.2M |
| Nov 2029 |
$4.4M |
$3.5M |
$836K |
$43.3M |
| Oct 2029 |
$4.3M |
$3.9M |
$425K |
$42.5M |
| Sep 2029 |
$4.2M |
$3.6M |
$664K |
$42.0M |
| Aug 2029 |
$8.0M |
$3.6M |
$4.3M |
$41.4M |
| Jul 2029 |
$4.9M |
$3.5M |
$1.4M |
$58.1M |
| Jun 2029 |
$6.0M |
$3.3M |
$2.7M |
$56.7M |
| May 2029 |
$4.9M |
$4.5M |
$431K |
$54.0M |
| Apr 2029 |
$4.9M |
$3.1M |
$1.8M |
$53.5M |