Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $40K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $44K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.5M |
$3.2M |
$-674K |
$-7.5M |
| Oct 2029 |
$2.9M |
$3.3M |
$-393K |
$-6.8M |
| Sep 2029 |
$2.2M |
$2.8M |
$-676K |
$-6.4M |
| Aug 2029 |
$2.2M |
$2.6M |
$-390K |
$14.5M |
| Jul 2029 |
$2.2M |
$2.7M |
$-435K |
$14.9M |
| Jun 2029 |
$3.1M |
$2.6M |
$561K |
$15.4M |
| May 2029 |
$2.2M |
$2.6M |
$-335K |
$14.8M |
| Apr 2029 |
$22.2M |
$3.2M |
$19.0M |
$15.1M |
| Mar 2029 |
$2.2M |
$2.7M |
$-552K |
$-3.9M |
| Feb 2029 |
$2.4M |
$2.7M |
$-276K |
$-3.4M |
| Jan 2029 |
$2.4M |
$2.9M |
$-432K |
$-3.1M |
| Dec 2028 |
$2.4M |
$2.7M |
$-229K |
$-2.7M |