Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $431K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-29.2M |
| Sep 2029 |
$1.6M |
$3.2M |
$-1.7M |
$-27.1M |
| Aug 2029 |
$1.9M |
$2.6M |
$-667K |
$-25.4M |
| Jul 2029 |
$21.9M |
$2.9M |
$19.1M |
$-24.7M |
| Jun 2029 |
$2.8M |
$3.0M |
$-155K |
$-43.8M |
| May 2029 |
$1.9M |
$2.8M |
$-937K |
$-43.6M |
| Apr 2029 |
$1.9M |
$2.8M |
$-964K |
$-42.7M |
| Mar 2029 |
$1.9M |
$2.8M |
$-937K |
$-41.7M |
| Feb 2029 |
$1.9M |
$2.8M |
$-920K |
$-40.8M |
| Jan 2029 |
$1.9M |
$4.7M |
$-2.8M |
$-39.9M |
| Dec 2028 |
$1.7M |
$2.8M |
$-1.1M |
$-37.1M |
| Nov 2028 |
$1.6M |
$2.8M |
$-1.2M |
$-36.0M |