Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $90K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$3.3M |
$6.1M |
$-2.7M |
$-15.5M |
| Feb 2030 |
$4.1M |
$6.6M |
$-2.5M |
$-12.8M |
| Jan 2030 |
$3.9M |
$7.0M |
$-3.1M |
$-10.3M |
| Dec 2029 |
$4.0M |
$6.6M |
$-2.6M |
$-7.2M |
| Nov 2029 |
$3.4M |
$7.3M |
$-3.9M |
$-4.6M |
| Oct 2029 |
$3.5M |
$6.8M |
$-3.3M |
$-706K |
| Sep 2029 |
$2.7M |
$6.1M |
$-3.4M |
$2.6M |
| Aug 2029 |
$3.3M |
$5.2M |
$-1.9M |
$6.0M |
| Jul 2029 |
$46.0M |
$5.1M |
$40.8M |
$29.1M |
| Jun 2029 |
$6.9M |
$5.1M |
$1.8M |
$-11.8M |
| May 2029 |
$3.4M |
$6.6M |
$-3.2M |
$-13.6M |
| Apr 2029 |
$3.4M |
$4.9M |
$-1.5M |
$-10.4M |