Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $504K |
| Loan Fees (Out) | $82K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.5M |
$3.1M |
$-1.7M |
$-34.2M |
| Aug 2029 |
$1.5M |
$2.7M |
$-1.2M |
$-32.5M |
| Jul 2029 |
$1.4M |
$2.6M |
$-1.2M |
$-31.3M |
| Jun 2029 |
$1.5M |
$2.9M |
$-1.3M |
$-30.1M |
| May 2029 |
$1.5M |
$3.9M |
$-2.4M |
$-28.8M |
| Apr 2029 |
$1.5M |
$3.0M |
$-1.5M |
$-26.4M |
| Mar 2029 |
$1.6M |
$2.8M |
$-1.2M |
$-24.8M |
| Feb 2029 |
$1.6M |
$2.8M |
$-1.2M |
$-23.6M |
| Jan 2029 |
$1.6M |
$3.9M |
$-2.2M |
$-22.4M |
| Dec 2028 |
$21.6M |
$3.1M |
$18.5M |
$-20.2M |
| Nov 2028 |
$1.6M |
$3.0M |
$-1.4M |
$-38.7M |
| Oct 2028 |
$1.6M |
$4.1M |
$-2.5M |
$-37.3M |