Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $671K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $371K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$2.2M |
$3.5M |
$-1.3M |
$-26.4M |
| Dec 2029 |
$2.2M |
$2.2M |
$-45K |
$-25.1M |
| Nov 2029 |
$2.7M |
$2.3M |
$440K |
$-25.1M |
| Oct 2029 |
$2.7M |
$1.9M |
$845K |
$-25.5M |
| Sep 2029 |
$2.7M |
$2.2M |
$472K |
$3.9M |
| Aug 2029 |
$2.7M |
$1.9M |
$800K |
$3.4M |
| Jul 2029 |
$3.1M |
$1.8M |
$1.3M |
$2.6M |
| Jun 2029 |
$2.7M |
$1.8M |
$875K |
$1.3M |
| May 2029 |
$2.6M |
$1.8M |
$841K |
$468K |
| Apr 2029 |
$22.6M |
$2.2M |
$20.4M |
$-373K |
| Mar 2029 |
$2.3M |
$2.1M |
$184K |
$-20.8M |
| Feb 2029 |
$2.3M |
$2.1M |
$188K |
$-21.0M |