Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $455K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.5M |
$2.6M |
$-1.1M |
$-31.0M |
| Nov 2029 |
$21.4M |
$2.9M |
$18.5M |
$-29.9M |
| Oct 2029 |
$1.5M |
$3.1M |
$-1.6M |
$-48.5M |
| Sep 2029 |
$1.5M |
$3.1M |
$-1.6M |
$-46.9M |
| Aug 2029 |
$1.5M |
$2.6M |
$-1.1M |
$-45.2M |
| Jul 2029 |
$1.4M |
$2.7M |
$-1.2M |
$-44.1M |
| Jun 2029 |
$1.5M |
$3.0M |
$-1.4M |
$-42.9M |
| May 2029 |
$1.5M |
$2.8M |
$-1.4M |
$-41.4M |
| Apr 2029 |
$1.5M |
$2.9M |
$-1.4M |
$-40.0M |
| Mar 2029 |
$1.5M |
$2.8M |
$-1.3M |
$-38.6M |
| Feb 2029 |
$1.4M |
$2.8M |
$-1.3M |
$-37.2M |
| Jan 2029 |
$1.4M |
$4.5M |
$-3.1M |
$-35.9M |