Income Breakdown
| TV Revenue | $545K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $421K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $10K |
| Transfer Amortization | $6K |
| Debt Interest | $891K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.0M |
$4.5M |
$-3.5M |
$-60.9M |
| Aug 2029 |
$1.0M |
$3.5M |
$-2.5M |
$-57.4M |
| Jul 2029 |
$1.2M |
$4.0M |
$-2.8M |
$-55.0M |
| Jun 2029 |
$1.3M |
$3.5M |
$-2.3M |
$-52.2M |
| May 2029 |
$1.1M |
$3.6M |
$-2.5M |
$-50.0M |
| Apr 2029 |
$1.6M |
$4.2M |
$-2.6M |
$-47.5M |
| Mar 2029 |
$760K |
$3.1M |
$-2.3M |
$-44.8M |
| Feb 2029 |
$772K |
$2.4M |
$-1.7M |
$-30.3M |
| Jan 2029 |
$971K |
$3.7M |
$-2.7M |
$-28.6M |
| Dec 2028 |
$781K |
$2.9M |
$-2.1M |
$-25.9M |
| Nov 2028 |
$1.2M |
$2.3M |
$-1.1M |
$-23.9M |
| Oct 2028 |
$995K |
$3.3M |
$-2.3M |
$-22.7M |