Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $232K |
| Matchday Revenue | $303K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $1.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$2.4M |
$7.7M |
$-5.3M |
$-77.4M |
| Dec 2029 |
$2.4M |
$4.1M |
$-1.7M |
$-72.1M |
| Nov 2029 |
$2.6M |
$4.2M |
$-1.7M |
$-70.3M |
| Oct 2029 |
$1.6M |
$5.2M |
$-3.6M |
$-68.7M |
| Sep 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-65.1M |
| Aug 2029 |
$1.6M |
$3.5M |
$-1.9M |
$-63.0M |
| Jul 2029 |
$1.6M |
$3.5M |
$-1.9M |
$-61.0M |
| Jun 2029 |
$1.8M |
$3.6M |
$-1.8M |
$-59.1M |
| May 2029 |
$1.9M |
$5.1M |
$-3.3M |
$-57.3M |
| Apr 2029 |
$1.8M |
$3.9M |
$-2.1M |
$-54.0M |
| Mar 2029 |
$1.8M |
$3.6M |
$-1.8M |
$-52.0M |
| Feb 2029 |
$1.6M |
$3.5M |
$-1.9M |
$-50.2M |