Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $152K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $19K |
| Transfer Amortization | $7K |
| Debt Interest | $200K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.6M |
$3.2M |
$-1.6M |
$-20.8M |
| Nov 2029 |
$1.9M |
$3.5M |
$-1.6M |
$-19.2M |
| Oct 2029 |
$1.6M |
$3.5M |
$-1.9M |
$-17.5M |
| Sep 2029 |
$1.5M |
$3.1M |
$-1.6M |
$-15.7M |
| Aug 2029 |
$1.5M |
$2.6M |
$-1.1M |
$-14.1M |
| Jul 2029 |
$1.4M |
$3.0M |
$-1.5M |
$-13.0M |
| Jun 2029 |
$1.6M |
$2.5M |
$-906K |
$-11.5M |
| May 2029 |
$1.7M |
$3.3M |
$-1.6M |
$-10.6M |
| Apr 2029 |
$1.7M |
$3.0M |
$-1.3M |
$-9.0M |
| Mar 2029 |
$1.6M |
$2.7M |
$-1.1M |
$-7.6M |
| Feb 2029 |
$1.6M |
$2.8M |
$-1.3M |
$-6.5M |
| Jan 2029 |
$1.6M |
$3.0M |
$-1.5M |
$-5.3M |