Income Breakdown
| TV Revenue | $175K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $172K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $251K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $868K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$186K |
$2.2M |
$-2.0M |
$-17.9M |
| Dec 2029 |
$208K |
$1.3M |
$-1.1M |
$-15.9M |
| Nov 2029 |
$81K |
$862K |
$-781K |
$-14.8M |
| Oct 2029 |
$98K |
$811K |
$-713K |
$-14.0M |
| Sep 2029 |
$98K |
$786K |
$-688K |
$-13.3M |
| Aug 2029 |
$98K |
$780K |
$-682K |
$-12.6M |
| Jul 2029 |
$106K |
$726K |
$-620K |
$-11.9M |
| Jun 2029 |
$97K |
$716K |
$-619K |
$-11.3M |
| May 2029 |
$96K |
$707K |
$-611K |
$-10.7M |
| Apr 2029 |
$113K |
$780K |
$-666K |
$-10.1M |
| Mar 2029 |
$112K |
$786K |
$-674K |
$-9.4M |
| Feb 2029 |
$33K |
$542K |
$-509K |
$-8.7M |