Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $269K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $458K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $35K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.4M |
$1.9M |
$1.5M |
$-3.7M |
| Sep 2029 |
$2.6M |
$2.0M |
$585K |
$-5.1M |
| Aug 2029 |
$2.6M |
$1.7M |
$911K |
$-5.7M |
| Jul 2029 |
$2.9M |
$1.7M |
$1.2M |
$-6.6M |
| Jun 2029 |
$2.6M |
$1.7M |
$882K |
$-7.9M |
| May 2029 |
$2.6M |
$1.7M |
$854K |
$-8.7M |
| Apr 2029 |
$2.6M |
$1.8M |
$871K |
$-9.6M |
| Mar 2029 |
$2.6M |
$1.9M |
$710K |
$-10.5M |
| Feb 2029 |
$2.6M |
$1.9M |
$648K |
$-11.2M |
| Jan 2029 |
$2.8M |
$2.5M |
$238K |
$-11.8M |
| Dec 2028 |
$2.8M |
$1.9M |
$815K |
$-12.1M |
| Nov 2028 |
$893K |
$1.3M |
$-357K |
$-12.9M |