Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $254K |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $398K |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $14K |
| Transfer Amortization | $198K |
| Debt Interest | $824K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$5.0M |
$7.6M |
$-2.6M |
$-55.8M |
| Sep 2029 |
$2.8M |
$4.7M |
$-1.9M |
$-53.5M |
| Aug 2029 |
$3.5M |
$4.6M |
$-1.2M |
$-9.1M |
| Jul 2029 |
$3.4M |
$3.3M |
$60K |
$-7.9M |
| Jun 2029 |
$7.1M |
$4.1M |
$2.9M |
$-8.0M |
| May 2029 |
$3.4M |
$4.1M |
$-693K |
$-10.9M |
| Apr 2029 |
$3.4M |
$4.6M |
$-1.2M |
$-10.2M |
| Mar 2029 |
$4.2M |
$4.2M |
$-15K |
$-9.0M |
| Feb 2029 |
$34.6M |
$4.9M |
$29.6M |
$-9.0M |
| Jan 2029 |
$5.1M |
$6.6M |
$-1.5M |
$-38.7M |
| Dec 2028 |
$5.0M |
$5.0M |
$10K |
$-37.2M |
| Nov 2028 |
$4.7M |
$5.0M |
$-250K |
$-37.2M |