Income Breakdown
| TV Revenue | $397K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $883K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $372K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $438K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$418K |
$1.7M |
$-1.3M |
$-25.2M |
| Oct 2029 |
$425K |
$1.4M |
$-953K |
$-23.9M |
| Sep 2029 |
$425K |
$1.5M |
$-1.1M |
$-22.9M |
| Aug 2029 |
$424K |
$1.4M |
$-1.0M |
$-21.9M |
| Jul 2029 |
$419K |
$1.4M |
$-993K |
$-20.9M |
| Jun 2029 |
$425K |
$1.5M |
$-1.1M |
$-19.9M |
| May 2029 |
$118K |
$1.3M |
$-1.2M |
$-18.8M |
| Apr 2029 |
$117K |
$1.2M |
$-1.1M |
$-17.6M |
| Mar 2029 |
$117K |
$1.1M |
$-989K |
$-16.5M |
| Feb 2029 |
$117K |
$990K |
$-873K |
$-15.5M |
| Jan 2029 |
$118K |
$1.7M |
$-1.6M |
$-14.6M |
| Dec 2028 |
$228K |
$836K |
$-608K |
$-13.0M |