Income Breakdown
| TV Revenue | $109K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $632K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $453K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $182K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$116K |
$1.3M |
$-1.2M |
$-30.7M |
| Feb 2030 |
$116K |
$1.2M |
$-1.0M |
$-29.5M |
| Jan 2030 |
$116K |
$2.7M |
$-2.6M |
$-28.5M |
| Dec 2029 |
$205K |
$1.1M |
$-895K |
$-25.9M |
| Nov 2029 |
$119K |
$1.1M |
$-967K |
$-25.0M |
| Oct 2029 |
$121K |
$1.1M |
$-963K |
$-24.0M |
| Sep 2029 |
$121K |
$1.1M |
$-966K |
$-23.1M |
| Aug 2029 |
$120K |
$1.1M |
$-951K |
$-22.1M |
| Jul 2029 |
$119K |
$1.0M |
$-910K |
$-21.2M |
| Jun 2029 |
$121K |
$1.1M |
$-1.0M |
$-20.3M |
| May 2029 |
$118K |
$1.1M |
$-1.0M |
$-19.2M |
| Apr 2029 |
$35K |
$1.1M |
$-1.1M |
$-18.2M |