Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $233K |
| Matchday Revenue | $1.4M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $1.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$3.5M |
$5.3M |
$-1.8M |
$-77.3M |
| Jan 2030 |
$3.0M |
$8.8M |
$-5.8M |
$-75.5M |
| Dec 2029 |
$3.0M |
$5.1M |
$-2.1M |
$-69.7M |
| Nov 2029 |
$3.1M |
$5.1M |
$-2.0M |
$-67.6M |
| Oct 2029 |
$1.8M |
$5.5M |
$-3.7M |
$-65.6M |
| Sep 2029 |
$2.0M |
$4.7M |
$-2.6M |
$-61.9M |
| Aug 2029 |
$2.0M |
$4.6M |
$-2.6M |
$-59.3M |
| Jul 2029 |
$2.0M |
$4.5M |
$-2.5M |
$-56.8M |
| Jun 2029 |
$2.7M |
$4.4M |
$-1.7M |
$-54.3M |
| May 2029 |
$2.9M |
$6.0M |
$-3.1M |
$-52.6M |
| Apr 2029 |
$2.9M |
$4.8M |
$-1.9M |
$-49.6M |
| Mar 2029 |
$2.9M |
$4.7M |
$-1.9M |
$-47.7M |