Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $384K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.4M |
$3.5M |
$-1.1M |
$-26.2M |
| Oct 2029 |
$2.4M |
$4.1M |
$-1.7M |
$-25.1M |
| Sep 2029 |
$2.3M |
$3.5M |
$-1.1M |
$-23.5M |
| Aug 2029 |
$2.4M |
$3.2M |
$-809K |
$-22.3M |
| Jul 2029 |
$2.4M |
$3.1M |
$-702K |
$-21.5M |
| Jun 2029 |
$4.0M |
$3.3M |
$775K |
$-20.8M |
| May 2029 |
$2.5M |
$3.3M |
$-859K |
$-21.6M |
| Apr 2029 |
$2.5M |
$3.0M |
$-565K |
$-20.7M |
| Mar 2029 |
$2.4M |
$3.1M |
$-669K |
$-20.2M |
| Feb 2029 |
$2.4M |
$3.0M |
$-612K |
$-19.5M |
| Jan 2029 |
$2.4M |
$3.9M |
$-1.5M |
$-18.9M |
| Dec 2028 |
$2.6M |
$3.5M |
$-941K |
$-17.3M |