Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $86K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $14K |
| Transfer Amortization | $16K |
| Debt Interest | $652K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.3M |
$4.2M |
$-883K |
$-44.6M |
| Nov 2029 |
$3.3M |
$4.2M |
$-849K |
$-43.7M |
| Oct 2029 |
$3.7M |
$4.8M |
$-1.0M |
$-42.9M |
| Sep 2029 |
$3.2M |
$4.4M |
$-1.2M |
$-41.9M |
| Aug 2029 |
$3.2M |
$3.9M |
$-731K |
$-40.6M |
| Jul 2029 |
$3.2M |
$4.2M |
$-995K |
$-39.9M |
| Jun 2029 |
$5.4M |
$4.1M |
$1.3M |
$-38.9M |
| May 2029 |
$3.4M |
$4.0M |
$-634K |
$-40.3M |
| Apr 2029 |
$3.4M |
$4.2M |
$-824K |
$-39.7M |
| Mar 2029 |
$3.4M |
$4.4M |
$-1.0M |
$-38.9M |
| Feb 2029 |
$3.4M |
$4.1M |
$-721K |
$-37.9M |
| Jan 2029 |
$3.4M |
$6.1M |
$-2.7M |
$-37.2M |