Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $199K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $941K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $225K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.5M |
$2.5M |
$20K |
$-15.2M |
| Oct 2029 |
$2.5M |
$3.0M |
$-514K |
$-15.2M |
| Sep 2029 |
$22.5M |
$2.7M |
$19.8M |
$-14.7M |
| Aug 2029 |
$2.5M |
$2.7M |
$-212K |
$-34.5M |
| Jul 2029 |
$2.9M |
$2.9M |
$-20K |
$-34.3M |
| Jun 2029 |
$2.5M |
$2.9M |
$-402K |
$-34.3M |
| May 2029 |
$2.5M |
$3.0M |
$-506K |
$-33.9M |
| Apr 2029 |
$2.5M |
$3.2M |
$-656K |
$-33.4M |
| Mar 2029 |
$2.9M |
$3.3M |
$-456K |
$-32.7M |
| Feb 2029 |
$1.7M |
$2.7M |
$-996K |
$-32.3M |
| Jan 2029 |
$2.0M |
$4.0M |
$-2.0M |
$-31.3M |
| Dec 2028 |
$1.7M |
$2.5M |
$-830K |
$-29.3M |