Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $124K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $918K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $271K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$1.6M |
$2.3M |
$-695K |
$-18.4M |
| Oct 2029 |
$1.6M |
$2.1M |
$-547K |
$-17.7M |
| Sep 2029 |
$1.6M |
$2.1M |
$-540K |
$-17.1M |
| Aug 2029 |
$1.6M |
$2.2M |
$-641K |
$-16.6M |
| Jul 2029 |
$1.6M |
$2.2M |
$-623K |
$-15.9M |
| Jun 2029 |
$1.6M |
$2.4M |
$-854K |
$-15.3M |
| May 2029 |
$615K |
$1.9M |
$-1.3M |
$-14.5M |
| Apr 2029 |
$413K |
$1.5M |
$-1.1M |
$-13.2M |
| Mar 2029 |
$609K |
$1.1M |
$-519K |
$-12.1M |
| Feb 2029 |
$667K |
$1.1M |
$-398K |
$-11.6M |
| Jan 2029 |
$613K |
$1.9M |
$-1.3M |
$-11.2M |
| Dec 2028 |
$977K |
$993K |
$-16K |
$-9.9M |