Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $55K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $8K |
| Transfer Amortization | $1K |
| Debt Interest | $105K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.8M |
$2.5M |
$241K |
$-10.6M |
| Oct 2029 |
$2.5M |
$3.4M |
$-947K |
$-10.8M |
| Sep 2029 |
$2.4M |
$3.2M |
$-754K |
$-9.9M |
| Aug 2029 |
$2.4M |
$2.8M |
$-315K |
$-9.1M |
| Jul 2029 |
$2.5M |
$2.7M |
$-248K |
$-8.8M |
| Jun 2029 |
$2.5M |
$3.0M |
$-438K |
$-8.6M |
| May 2029 |
$2.8M |
$2.9M |
$-35K |
$-8.1M |
| Apr 2029 |
$2.9M |
$2.8M |
$68K |
$-8.1M |
| Mar 2029 |
$24.4M |
$3.3M |
$21.0M |
$-8.2M |
| Feb 2029 |
$3.8M |
$2.9M |
$811K |
$-29.2M |
| Jan 2029 |
$2.8M |
$4.1M |
$-1.3M |
$-30.0M |
| Dec 2028 |
$2.5M |
$2.7M |
$-139K |
$-28.7M |