Income Breakdown
| TV Revenue | $3.9M |
| 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 | $2.5M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $953K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$4.0M |
$8.0M |
$-4.0M |
$-66.2M |
| Dec 2029 |
$2.9M |
$4.9M |
$-2.0M |
$-62.2M |
| Nov 2029 |
$3.2M |
$5.1M |
$-1.9M |
$-60.2M |
| Oct 2029 |
$3.4M |
$6.0M |
$-2.7M |
$-58.3M |
| Sep 2029 |
$3.4M |
$5.8M |
$-2.4M |
$-55.7M |
| Aug 2029 |
$3.4M |
$5.6M |
$-2.1M |
$-53.2M |
| Jul 2029 |
$3.2M |
$7.2M |
$-4.0M |
$-51.1M |
| Jun 2029 |
$2.9M |
$5.8M |
$-2.8M |
$-47.1M |
| May 2029 |
$3.8M |
$6.1M |
$-2.4M |
$-44.3M |
| Apr 2029 |
$2.7M |
$5.4M |
$-2.7M |
$-41.9M |
| Mar 2029 |
$2.7M |
$4.5M |
$-1.8M |
$-39.2M |
| Feb 2029 |
$2.7M |
$4.8M |
$-2.2M |
$-37.4M |