Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $270K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $709K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.8M |
$4.1M |
$-2.2M |
$-48.1M |
| Nov 2029 |
$2.1M |
$4.2M |
$-2.2M |
$-45.9M |
| Oct 2029 |
$1.6M |
$4.9M |
$-3.3M |
$-43.7M |
| Sep 2029 |
$1.8M |
$3.7M |
$-1.9M |
$-40.4M |
| Aug 2029 |
$1.8M |
$3.7M |
$-1.9M |
$-38.5M |
| Jul 2029 |
$1.8M |
$3.5M |
$-1.7M |
$-36.6M |
| Jun 2029 |
$2.1M |
$3.6M |
$-1.4M |
$-34.8M |
| May 2029 |
$2.1M |
$3.7M |
$-1.6M |
$-33.4M |
| Apr 2029 |
$2.1M |
$3.8M |
$-1.8M |
$-31.9M |
| Mar 2029 |
$1.9M |
$4.1M |
$-2.2M |
$-30.1M |
| Feb 2029 |
$2.3M |
$3.6M |
$-1.3M |
$-27.9M |
| Jan 2029 |
$2.1M |
$5.0M |
$-2.9M |
$-26.6M |