Income Breakdown
| TV Revenue | $900K |
| TV Placement Bonus | $90K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $1.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$1.1M |
$8.0M |
$-6.9M |
$-89.3M |
| Dec 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-82.4M |
| Nov 2029 |
$1.2M |
$3.6M |
$-2.4M |
$-80.4M |
| Oct 2029 |
$1.3M |
$3.9M |
$-2.6M |
$-78.0M |
| Sep 2029 |
$1.1M |
$3.9M |
$-2.8M |
$-75.4M |
| Aug 2029 |
$1.1M |
$3.7M |
$-2.6M |
$-72.5M |
| Jul 2029 |
$1.1M |
$4.1M |
$-3.0M |
$-70.0M |
| Jun 2029 |
$1.3M |
$3.8M |
$-2.5M |
$-67.0M |
| May 2029 |
$1.3M |
$3.6M |
$-2.3M |
$-64.5M |
| Apr 2029 |
$1.0M |
$3.7M |
$-2.6M |
$-62.2M |
| Mar 2029 |
$1.0M |
$3.2M |
$-2.2M |
$-59.6M |
| Feb 2029 |
$1.1M |
$3.2M |
$-2.1M |
$-57.4M |