Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $81K |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $2.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$1.6M |
$6.7M |
$-5.1M |
$-142.3M |
| Oct 2029 |
$2.2M |
$7.6M |
$-5.4M |
$-137.2M |
| Sep 2029 |
$2.6M |
$8.1M |
$-5.5M |
$-131.8M |
| Aug 2029 |
$37.6M |
$6.8M |
$30.7M |
$-126.3M |
| Jul 2029 |
$2.6M |
$6.5M |
$-3.9M |
$-157.1M |
| Jun 2029 |
$5.4M |
$7.2M |
$-1.8M |
$-153.2M |
| May 2029 |
$2.6M |
$7.2M |
$-4.6M |
$-151.4M |
| Apr 2029 |
$2.8M |
$7.0M |
$-4.2M |
$-146.9M |
| Mar 2029 |
$2.8M |
$7.6M |
$-4.8M |
$-142.7M |
| Feb 2029 |
$2.7M |
$12.0M |
$-9.2M |
$-137.9M |
| Jan 2029 |
$2.7M |
$14.2M |
$-11.5M |
$-128.6M |
| Dec 2028 |
$2.7M |
$7.8M |
$-5.1M |
$-117.2M |