Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.3M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $7K |
| Transfer Amortization | $11K |
| Debt Interest | $790K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$2.9M |
$5.4M |
$-2.5M |
$-54.4M |
| Jan 2030 |
$3.0M |
$8.2M |
$-5.1M |
$-52.0M |
| Dec 2029 |
$3.6M |
$5.5M |
$-1.9M |
$-46.8M |
| Nov 2029 |
$3.8M |
$5.8M |
$-2.0M |
$-44.9M |
| Oct 2029 |
$1.8M |
$6.0M |
$-4.2M |
$-42.9M |
| Sep 2029 |
$1.8M |
$3.4M |
$-1.6M |
$-38.7M |
| Aug 2029 |
$1.8M |
$3.4M |
$-1.6M |
$-4.2M |
| Jul 2029 |
$2.4M |
$3.5M |
$-1.1M |
$-2.6M |
| Jun 2029 |
$3.0M |
$3.8M |
$-743K |
$-1.5M |
| May 2029 |
$3.6M |
$6.3M |
$-2.6M |
$-777K |
| Apr 2029 |
$2.8M |
$4.3M |
$-1.4M |
$1.9M |
| Mar 2029 |
$3.6M |
$3.9M |
$-287K |
$3.3M |