Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $118K |
| Matchday Revenue | $778K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $110K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $15K |
| Transfer Amortization | $5K |
| Debt Interest | $777K |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$2.7M |
$4.0M |
$-1.3M |
$-52.7M |
| Feb 2030 |
$2.8M |
$3.9M |
$-1.1M |
$-51.4M |
| Jan 2030 |
$2.9M |
$6.3M |
$-3.4M |
$-50.3M |
| Dec 2029 |
$2.4M |
$3.8M |
$-1.4M |
$-46.9M |
| Nov 2029 |
$2.9M |
$3.9M |
$-988K |
$-45.5M |
| Oct 2029 |
$2.0M |
$4.2M |
$-2.2M |
$-44.6M |
| Sep 2029 |
$1.8M |
$3.6M |
$-1.8M |
$-42.4M |
| Aug 2029 |
$1.8M |
$3.8M |
$-2.0M |
$-40.6M |
| Jul 2029 |
$2.2M |
$3.5M |
$-1.3M |
$-38.6M |
| Jun 2029 |
$2.6M |
$3.7M |
$-1.1M |
$-37.3M |
| May 2029 |
$2.7M |
$3.8M |
$-1.1M |
$-36.2M |
| Apr 2029 |
$2.3M |
$3.7M |
$-1.5M |
$-35.1M |