Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $173K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $291K |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $6K |
| Transfer Amortization | $9K |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$2.1M |
$4.7M |
$-2.7M |
$-79.4M |
| Jan 2030 |
$2.0M |
$8.3M |
$-6.3M |
$-76.7M |
| Dec 2029 |
$1.9M |
$4.5M |
$-2.6M |
$-70.4M |
| Nov 2029 |
$1.9M |
$4.4M |
$-2.5M |
$-67.9M |
| Oct 2029 |
$1.8M |
$4.7M |
$-2.8M |
$-65.4M |
| Sep 2029 |
$1.8M |
$6.1M |
$-4.3M |
$-62.5M |
| Aug 2029 |
$1.8M |
$3.7M |
$-1.9M |
$-58.2M |
| Jul 2029 |
$1.8M |
$3.9M |
$-2.1M |
$-56.4M |
| Jun 2029 |
$2.1M |
$3.9M |
$-1.8M |
$-54.3M |
| May 2029 |
$2.1M |
$5.4M |
$-3.3M |
$-52.5M |
| Apr 2029 |
$2.1M |
$4.4M |
$-2.2M |
$-49.2M |
| Mar 2029 |
$2.0M |
$5.3M |
$-3.3M |
$-47.0M |