Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $231K |
| Matchday Revenue | $140K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $584K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.2M |
$2.9M |
$-697K |
$-39.7M |
| Nov 2029 |
$2.3M |
$3.0M |
$-674K |
$-39.0M |
| Oct 2029 |
$1.8M |
$3.2M |
$-1.4M |
$-38.4M |
| Sep 2029 |
$1.6M |
$2.7M |
$-1.1M |
$-37.0M |
| Aug 2029 |
$1.6M |
$2.7M |
$-1.2M |
$-35.9M |
| Jul 2029 |
$1.6M |
$2.5M |
$-966K |
$-34.7M |
| Jun 2029 |
$1.8M |
$2.6M |
$-900K |
$-33.7M |
| May 2029 |
$1.7M |
$2.6M |
$-931K |
$-32.8M |
| Apr 2029 |
$1.9M |
$2.7M |
$-813K |
$-31.9M |
| Mar 2029 |
$1.9M |
$2.8M |
$-947K |
$-31.1M |
| Feb 2029 |
$1.9M |
$2.6M |
$-770K |
$-30.1M |
| Jan 2029 |
$2.0M |
$4.0M |
$-2.1M |
$-29.4M |