Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $573K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $14K |
| Transfer Amortization | $2K |
| Debt Interest | $923K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.2M |
$4.2M |
$-2.1M |
$-62.6M |
| Nov 2029 |
$2.4M |
$4.7M |
$-2.3M |
$-60.6M |
| Oct 2029 |
$2.1M |
$4.4M |
$-2.3M |
$-58.3M |
| Sep 2029 |
$1.8M |
$3.6M |
$-1.8M |
$-56.0M |
| Aug 2029 |
$1.8M |
$3.1M |
$-1.3M |
$-16.6M |
| Jul 2029 |
$22.1M |
$3.3M |
$18.8M |
$-15.2M |
| Jun 2029 |
$2.5M |
$3.5M |
$-978K |
$-34.1M |
| May 2029 |
$2.5M |
$3.7M |
$-1.2M |
$-33.1M |
| Apr 2029 |
$2.5M |
$3.5M |
$-1.0M |
$-31.9M |
| Mar 2029 |
$2.4M |
$4.4M |
$-2.0M |
$-30.9M |
| Feb 2029 |
$2.5M |
$4.3M |
$-1.8M |
$-28.9M |
| Jan 2029 |
$2.4M |
$4.9M |
$-2.5M |
$-27.1M |