Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $356K |
| Matchday Revenue | $139K |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$15.3M |
$5.9M |
$9.4M |
$1.1M |
| Oct 2029 |
$9.6M |
$7.2M |
$2.4M |
$-8.3M |
| Sep 2029 |
$27.4M |
$6.1M |
$21.3M |
$-10.8M |
| Aug 2029 |
$4.3M |
$5.2M |
$-880K |
$-32.1M |
| Jul 2029 |
$4.4M |
$5.0M |
$-599K |
$-31.2M |
| Jun 2029 |
$9.1M |
$5.2M |
$4.0M |
$-30.6M |
| May 2029 |
$4.4M |
$5.8M |
$-1.4M |
$-34.6M |
| Apr 2029 |
$4.6M |
$5.4M |
$-825K |
$-33.2M |
| Mar 2029 |
$4.5M |
$5.3M |
$-814K |
$-32.4M |
| Feb 2029 |
$4.5M |
$5.5M |
$-986K |
$-31.6M |
| Jan 2029 |
$4.6M |
$7.1M |
$-2.5M |
$-30.6M |
| Dec 2028 |
$3.9M |
$5.8M |
$-1.9M |
$-28.1M |