Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $8K |
| Transfer Amortization | $2K |
| Debt Interest | $385K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$2.9M |
$3.4M |
$-420K |
$-26.2M |
| Feb 2030 |
$2.9M |
$3.0M |
$-107K |
$-25.7M |
| Jan 2030 |
$4.9M |
$4.4M |
$508K |
$-25.6M |
| Dec 2029 |
$3.0M |
$4.2M |
$-1.2M |
$-26.1M |
| Nov 2029 |
$3.4M |
$3.4M |
$-299 |
$-25.0M |
| Oct 2029 |
$3.3M |
$3.7M |
$-380K |
$-25.0M |
| Sep 2029 |
$3.1M |
$4.4M |
$-1.3M |
$-24.6M |
| Aug 2029 |
$3.2M |
$3.4M |
$-223K |
$-23.3M |
| Jul 2029 |
$3.2M |
$3.6M |
$-460K |
$-23.0M |
| Jun 2029 |
$3.1M |
$3.5M |
$-353K |
$-22.6M |
| May 2029 |
$3.0M |
$3.8M |
$-850K |
$-22.2M |
| Apr 2029 |
$2.9M |
$3.6M |
$-701K |
$-21.4M |