Income Breakdown
| TV Revenue | $208K |
| TV Placement Bonus | $82K |
| Matchday Revenue | $49K |
| Sponsorship | $41K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $17K |
| Transfer Amortization | $15K |
| Debt Interest | $29K |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $380K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$1.7M |
$1.9M |
$-166K |
$-6.7M |
| Feb 2030 |
$1.9M |
$2.1M |
$-196K |
$-6.5M |
| Jan 2030 |
$1.8M |
$2.1M |
$-287K |
$-6.3M |
| Dec 2029 |
$1.7M |
$1.9M |
$-156K |
$-6.0M |
| Nov 2029 |
$1.8M |
$2.0M |
$-175K |
$-5.9M |
| Oct 2029 |
$1.7M |
$2.5M |
$-789K |
$-5.7M |
| Sep 2029 |
$1.6M |
$2.0M |
$-372K |
$-5.0M |
| Aug 2029 |
$1.6M |
$1.4M |
$108K |
$-4.6M |
| Jul 2029 |
$1.5M |
$1.4M |
$121K |
$-4.7M |
| Jun 2029 |
$1.7M |
$1.6M |
$62K |
$-4.9M |
| May 2029 |
$1.6M |
$2.4M |
$-801K |
$-4.9M |
| Apr 2029 |
$1.6M |
$2.0M |
$-363K |
$-4.2M |