Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $199K |
| Matchday Revenue | $11K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $856K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.9M |
$4.7M |
$-753K |
$-56.7M |
| Sep 2029 |
$5.5M |
$4.8M |
$700K |
$-56.0M |
| Aug 2029 |
$2.5M |
$4.8M |
$-2.3M |
$-56.7M |
| Jul 2029 |
$2.1M |
$4.8M |
$-2.6M |
$-54.4M |
| Jun 2029 |
$2.0M |
$4.7M |
$-2.8M |
$-51.8M |
| May 2029 |
$2.1M |
$6.1M |
$-3.9M |
$-49.0M |
| Apr 2029 |
$2.5M |
$4.3M |
$-1.8M |
$-45.0M |
| Mar 2029 |
$2.5M |
$4.0M |
$-1.5M |
$-43.2M |
| Feb 2029 |
$2.5M |
$3.7M |
$-1.2M |
$-41.7M |
| Jan 2029 |
$3.7M |
$3.2M |
$467K |
$-10.5M |
| Dec 2028 |
$2.4M |
$2.7M |
$-246K |
$-11.0M |
| Nov 2028 |
$2.5M |
$2.9M |
$-377K |
$-10.7M |