Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $76K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $800K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$2.7M |
$4.4M |
$-1.7M |
$-54.6M |
| Jan 2030 |
$2.6M |
$7.2M |
$-4.5M |
$-52.9M |
| Dec 2029 |
$2.7M |
$5.0M |
$-2.3M |
$-48.4M |
| Nov 2029 |
$2.7M |
$4.3M |
$-1.6M |
$-46.0M |
| Oct 2029 |
$2.7M |
$4.9M |
$-2.2M |
$-44.5M |
| Sep 2029 |
$3.4M |
$4.6M |
$-1.3M |
$-42.3M |
| Aug 2029 |
$3.0M |
$3.7M |
$-671K |
$-41.0M |
| Jul 2029 |
$3.0M |
$3.3M |
$-353K |
$-40.4M |
| Jun 2029 |
$5.6M |
$3.7M |
$1.9M |
$-40.0M |
| May 2029 |
$3.1M |
$4.0M |
$-948K |
$-41.9M |
| Apr 2029 |
$3.1M |
$3.3M |
$-254K |
$-41.0M |
| Mar 2029 |
$3.1M |
$3.8M |
$-672K |
$-40.7M |