Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $247K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $326K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.1M |
$3.8M |
$-1.7M |
$-22.3M |
| Sep 2029 |
$2.6M |
$3.4M |
$-791K |
$-20.6M |
| Aug 2029 |
$2.2M |
$3.1M |
$-843K |
$-19.8M |
| Jul 2029 |
$2.3M |
$3.0M |
$-741K |
$-18.9M |
| Jun 2029 |
$4.3M |
$3.1M |
$1.2M |
$-18.2M |
| May 2029 |
$2.3M |
$3.1M |
$-766K |
$-19.4M |
| Apr 2029 |
$2.3M |
$3.2M |
$-899K |
$-18.7M |
| Mar 2029 |
$2.3M |
$3.0M |
$-629K |
$-17.8M |
| Feb 2029 |
$2.5M |
$3.1M |
$-543K |
$-17.1M |
| Jan 2029 |
$22.7M |
$4.4M |
$18.3M |
$-16.6M |
| Dec 2028 |
$2.5M |
$3.7M |
$-1.2M |
$-34.9M |
| Nov 2028 |
$2.6M |
$3.6M |
$-1.0M |
$-33.7M |