Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$3.1M |
$4.0M |
$-925K |
$8.0M |
| Jan 2030 |
$3.2M |
$4.0M |
$-790K |
$8.9M |
| Dec 2029 |
$3.1M |
$4.4M |
$-1.3M |
$9.7M |
| Nov 2029 |
$3.2M |
$4.1M |
$-861K |
$11.0M |
| Oct 2029 |
$3.2M |
$4.1M |
$-913K |
$11.9M |
| Sep 2029 |
$4.1M |
$4.0M |
$91K |
$12.8M |
| Aug 2029 |
$3.4M |
$3.9M |
$-455K |
$12.7M |
| Jul 2029 |
$3.4M |
$3.8M |
$-354K |
$13.2M |
| Jun 2029 |
$7.4M |
$3.8M |
$3.6M |
$13.5M |
| May 2029 |
$3.4M |
$3.9M |
$-463K |
$9.9M |
| Apr 2029 |
$3.4M |
$3.7M |
$-316K |
$10.3M |
| Mar 2029 |
$3.4M |
$3.7M |
$-286K |
$10.6M |