Income Breakdown
| TV Revenue | $922K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $191K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $162K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $22K |
| Transfer Amortization | $8K |
| Debt Interest | $325K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.7M |
$3.1M |
$-1.4M |
$-21.9M |
| Nov 2029 |
$1.7M |
$3.1M |
$-1.4M |
$-20.5M |
| Oct 2029 |
$1.6M |
$3.3M |
$-1.6M |
$-19.2M |
| Sep 2029 |
$1.5M |
$2.9M |
$-1.5M |
$-17.5M |
| Aug 2029 |
$1.5M |
$2.7M |
$-1.2M |
$-16.1M |
| Jul 2029 |
$1.4M |
$2.5M |
$-1.1M |
$-14.9M |
| Jun 2029 |
$1.6M |
$2.5M |
$-863K |
$-13.8M |
| May 2029 |
$1.5M |
$2.6M |
$-1.0M |
$-13.0M |
| Apr 2029 |
$1.6M |
$2.6M |
$-1.1M |
$-12.0M |
| Mar 2029 |
$1.5M |
$2.9M |
$-1.4M |
$-10.9M |
| Feb 2029 |
$1.5M |
$2.5M |
$-932K |
$-9.5M |
| Jan 2029 |
$1.6M |
$2.9M |
$-1.4M |
$-8.6M |