Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $33K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $988K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $689K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$1.5M |
$2.8M |
$-1.2M |
$-46.7M |
| Feb 2030 |
$1.4M |
$2.8M |
$-1.4M |
$-45.4M |
| Jan 2030 |
$1.4M |
$4.7M |
$-3.3M |
$-44.0M |
| Dec 2029 |
$1.4M |
$2.9M |
$-1.5M |
$-40.7M |
| Nov 2029 |
$1.5M |
$2.4M |
$-930K |
$-39.2M |
| Oct 2029 |
$1.6M |
$3.0M |
$-1.4M |
$-38.3M |
| Sep 2029 |
$1.3M |
$1.9M |
$-534K |
$-36.8M |
| Aug 2029 |
$1.3M |
$1.9M |
$-511K |
$-3.3M |
| Jul 2029 |
$1.3M |
$1.8M |
$-457K |
$-2.8M |
| Jun 2029 |
$1.3M |
$1.9M |
$-560K |
$-2.3M |
| May 2029 |
$1.4M |
$1.9M |
$-574K |
$-1.8M |
| Apr 2029 |
$1.3M |
$2.0M |
$-680K |
$-1.2M |