Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $12K |
| Transfer Amortization | $4K |
| Debt Interest | $751K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.1M |
$2.8M |
$-1.7M |
$-50.8M |
| Apr 2029 |
$1.1M |
$2.5M |
$-1.4M |
$-49.1M |
| Mar 2029 |
$1.2M |
$2.8M |
$-1.6M |
$-47.7M |
| Feb 2029 |
$1.1M |
$2.7M |
$-1.6M |
$-46.1M |
| Jan 2029 |
$1.3M |
$4.9M |
$-3.7M |
$-44.5M |
| Dec 2028 |
$1.4M |
$2.7M |
$-1.3M |
$-40.8M |
| Nov 2028 |
$1.4M |
$2.7M |
$-1.3M |
$-39.5M |
| Oct 2028 |
$1.4M |
$2.9M |
$-1.5M |
$-38.3M |
| Sep 2028 |
$1.2M |
$2.9M |
$-1.7M |
$-36.8M |
| Aug 2028 |
$1.2M |
$2.3M |
$-1.2M |
$-35.1M |
| Jul 2028 |
$1.2M |
$2.3M |
$-1.2M |
$-33.9M |
| Jun 2028 |
$1.6M |
$2.3M |
$-780K |
$-32.8M |