Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $338K |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $10K |
| Transfer Amortization | $300K |
| Debt Interest | $1.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.9M |
$8.3M |
$-6.5M |
$-104.8M |
| Sep 2029 |
$7.4M |
$8.2M |
$-814K |
$-98.6M |
| Aug 2029 |
$10.4M |
$7.7M |
$2.6M |
$-98.1M |
| Jul 2029 |
$10.3M |
$7.6M |
$2.7M |
$-101.0M |
| Jun 2029 |
$3.6M |
$8.0M |
$-4.4M |
$-104.0M |
| May 2029 |
$3.8M |
$7.7M |
$-4.0M |
$-99.9M |
| Apr 2029 |
$4.8M |
$7.6M |
$-2.8M |
$-96.2M |
| Mar 2029 |
$4.3M |
$7.6M |
$-3.3M |
$-93.7M |
| Feb 2029 |
$3.9M |
$7.4M |
$-3.5M |
$-90.8M |
| Jan 2029 |
$5.3M |
$11.9M |
$-6.7M |
$-87.5M |
| Dec 2028 |
$5.7M |
$8.7M |
$-3.0M |
$-81.2M |
| Nov 2028 |
$5.8M |
$7.9M |
$-2.1M |
$-78.5M |