Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $284K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $96K |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $14K |
| Transfer Amortization | $11K |
| Debt Interest | $221K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$9.5M |
$5.4M |
$4.1M |
$-16.7M |
| Oct 2029 |
$6.1M |
$6.2M |
$-80K |
$-20.8M |
| Sep 2029 |
$19.2M |
$4.6M |
$14.6M |
$-20.8M |
| Aug 2029 |
$3.6M |
$4.4M |
$-776K |
$-35.3M |
| Jul 2029 |
$3.6M |
$5.1M |
$-1.5M |
$-34.6M |
| Jun 2029 |
$8.9M |
$4.5M |
$4.4M |
$-33.1M |
| May 2029 |
$3.5M |
$4.4M |
$-844K |
$-37.5M |
| Apr 2029 |
$3.6M |
$4.4M |
$-838K |
$-36.6M |
| Mar 2029 |
$3.7M |
$4.9M |
$-1.2M |
$-35.8M |
| Feb 2029 |
$3.8M |
$5.0M |
$-1.2M |
$-34.6M |
| Jan 2029 |
$3.7M |
$6.9M |
$-3.1M |
$-33.4M |
| Dec 2028 |
$3.8M |
$5.3M |
$-1.5M |
$-30.3M |