Income Breakdown
| TV Revenue | $716K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$777K |
$3.4M |
$-2.6M |
$-69.8M |
| Jan 2030 |
$782K |
$6.3M |
$-5.5M |
$-67.2M |
| Dec 2029 |
$874K |
$3.1M |
$-2.2M |
$-61.7M |
| Nov 2029 |
$835K |
$3.1M |
$-2.3M |
$-59.4M |
| Oct 2029 |
$849K |
$3.4M |
$-2.6M |
$-57.2M |
| Sep 2029 |
$818K |
$3.5M |
$-2.7M |
$-54.6M |
| Aug 2029 |
$870K |
$3.3M |
$-2.4M |
$-52.0M |
| Jul 2029 |
$855K |
$3.5M |
$-2.7M |
$-49.5M |
| Jun 2029 |
$880K |
$4.5M |
$-3.6M |
$-46.9M |
| May 2029 |
$965K |
$3.2M |
$-2.2M |
$-43.3M |
| Apr 2029 |
$928K |
$2.9M |
$-1.9M |
$-41.1M |
| Mar 2029 |
$844K |
$2.5M |
$-1.7M |
$-39.2M |