Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $116K |
| Matchday Revenue | $76K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $1.1M |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$2.0M |
$7.8M |
$-5.9M |
$-78.2M |
| Dec 2029 |
$1.9M |
$4.0M |
$-2.0M |
$-72.3M |
| Nov 2029 |
$2.0M |
$3.9M |
$-1.9M |
$-70.3M |
| Oct 2029 |
$1.9M |
$4.0M |
$-2.1M |
$-68.4M |
| Sep 2029 |
$1.6M |
$3.9M |
$-2.3M |
$-66.3M |
| Aug 2029 |
$1.6M |
$3.6M |
$-2.0M |
$-64.0M |
| Jul 2029 |
$5.5M |
$3.8M |
$1.6M |
$-62.0M |
| Jun 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-63.6M |
| May 2029 |
$1.5M |
$3.7M |
$-2.1M |
$-61.5M |
| Apr 2029 |
$1.5M |
$3.6M |
$-2.2M |
$-59.4M |
| Mar 2029 |
$1.4M |
$3.5M |
$-2.0M |
$-57.2M |
| Feb 2029 |
$1.4M |
$3.5M |
$-2.1M |
$-55.2M |