Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $116K |
| Matchday Revenue | $676K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $126K |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$2.5M |
$4.2M |
$-1.7M |
$-13.8M |
| Dec 2029 |
$2.7M |
$3.9M |
$-1.2M |
$-12.1M |
| Nov 2029 |
$2.9M |
$3.5M |
$-608K |
$-10.9M |
| Oct 2029 |
$1.8M |
$3.4M |
$-1.5M |
$-10.3M |
| Sep 2029 |
$1.8M |
$3.0M |
$-1.2M |
$-8.8M |
| Aug 2029 |
$1.8M |
$3.0M |
$-1.2M |
$-7.6M |
| Jul 2029 |
$1.8M |
$2.7M |
$-879K |
$-6.4M |
| Jun 2029 |
$2.0M |
$2.7M |
$-678K |
$-5.5M |
| May 2029 |
$2.9M |
$3.6M |
$-792K |
$-4.9M |
| Apr 2029 |
$2.1M |
$2.9M |
$-759K |
$-4.1M |
| Mar 2029 |
$2.4M |
$2.7M |
$-272K |
$-3.3M |
| Feb 2029 |
$2.7M |
$2.6M |
$59K |
$-3.0M |