Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $207K |
| Matchday Revenue | $89K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $175K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$5.9M |
$4.6M |
$1.3M |
$-15.8M |
| Dec 2029 |
$9.1M |
$3.7M |
$5.4M |
$-17.1M |
| Nov 2029 |
$9.1M |
$4.0M |
$5.1M |
$-22.5M |
| Oct 2029 |
$5.9M |
$4.6M |
$1.3M |
$-27.6M |
| Sep 2029 |
$18.3M |
$4.2M |
$14.1M |
$-29.0M |
| Aug 2029 |
$2.0M |
$4.1M |
$-2.1M |
$-43.1M |
| Jul 2029 |
$2.0M |
$3.6M |
$-1.5M |
$-41.0M |
| Jun 2029 |
$2.4M |
$3.7M |
$-1.3M |
$-39.5M |
| May 2029 |
$2.0M |
$3.9M |
$-1.8M |
$-38.2M |
| Apr 2029 |
$2.0M |
$3.6M |
$-1.6M |
$-36.4M |
| Mar 2029 |
$2.0M |
$3.5M |
$-1.5M |
$-34.8M |
| Feb 2029 |
$2.1M |
$4.1M |
$-2.0M |
$-33.3M |