Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $42K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $688K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $351K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.5M |
$2.2M |
$-649K |
$-23.8M |
| Nov 2029 |
$1.7M |
$2.2M |
$-514K |
$-23.2M |
| Oct 2029 |
$1.6M |
$2.2M |
$-612K |
$-22.7M |
| Sep 2029 |
$1.3M |
$2.5M |
$-1.2M |
$-22.1M |
| Aug 2029 |
$1.4M |
$2.2M |
$-883K |
$-16.5M |
| Jul 2029 |
$1.3M |
$1.9M |
$-550K |
$-15.6M |
| Jun 2029 |
$1.4M |
$1.8M |
$-427K |
$-15.0M |
| May 2029 |
$1.4M |
$2.0M |
$-552K |
$-14.6M |
| Apr 2029 |
$1.4M |
$2.2M |
$-810K |
$-14.1M |
| Mar 2029 |
$1.4M |
$2.1M |
$-749K |
$-13.2M |
| Feb 2029 |
$21.4M |
$2.3M |
$19.1M |
$-12.5M |
| Jan 2029 |
$1.3M |
$3.9M |
$-2.5M |
$-31.6M |