Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $95K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$2.6M |
$2.9M |
$-303K |
$-6.3M |
| Jan 2030 |
$2.6M |
$3.2M |
$-606K |
$-6.0M |
| Dec 2029 |
$2.6M |
$2.8M |
$-224K |
$-5.4M |
| Nov 2029 |
$2.6M |
$2.9M |
$-233K |
$-5.2M |
| Oct 2029 |
$2.9M |
$3.1M |
$-240K |
$-5.0M |
| Sep 2029 |
$2.2M |
$2.7M |
$-419K |
$-4.7M |
| Aug 2029 |
$2.5M |
$2.6M |
$-143K |
$29.9M |
| Jul 2029 |
$2.5M |
$2.6M |
$-110K |
$30.0M |
| Jun 2029 |
$3.3M |
$2.6M |
$736K |
$30.1M |
| May 2029 |
$2.4M |
$2.6M |
$-211K |
$29.4M |
| Apr 2029 |
$2.5M |
$2.2M |
$272K |
$29.6M |
| Mar 2029 |
$2.4M |
$2.3M |
$146K |
$29.3M |