Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $529K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $10K |
| Transfer Amortization | $18K |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.3M |
$5.2M |
$-1.8M |
$-9.9M |
| Nov 2029 |
$3.6M |
$4.9M |
$-1.3M |
$-8.1M |
| Oct 2029 |
$3.2M |
$5.0M |
$-1.9M |
$-6.8M |
| Sep 2029 |
$5.7M |
$5.6M |
$39K |
$-5.0M |
| Aug 2029 |
$5.6M |
$3.7M |
$1.9M |
$-4.4M |
| Jul 2029 |
$5.9M |
$3.8M |
$2.1M |
$-6.3M |
| Jun 2029 |
$14.2M |
$4.8M |
$9.4M |
$-8.4M |
| May 2029 |
$6.8M |
$9.6M |
$-2.7M |
$-17.8M |
| Apr 2029 |
$7.0M |
$10.6M |
$-3.6M |
$-15.0M |
| Mar 2029 |
$6.5M |
$5.0M |
$1.5M |
$-11.4M |
| Feb 2029 |
$7.0M |
$5.1M |
$1.9M |
$-12.9M |
| Jan 2029 |
$6.8M |
$5.7M |
$1.0M |
$-14.8M |