Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $169K |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $456K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.2M |
$3.5M |
$-1.4M |
$-31.2M |
| Aug 2029 |
$2.1M |
$3.3M |
$-1.2M |
$-29.9M |
| Jul 2029 |
$2.1M |
$2.5M |
$-428K |
$-25.5M |
| Jun 2029 |
$2.9M |
$2.7M |
$202K |
$-25.1M |
| May 2029 |
$2.1M |
$3.2M |
$-1.1M |
$-25.3M |
| Apr 2029 |
$2.1M |
$2.6M |
$-505K |
$-24.2M |
| Mar 2029 |
$2.1M |
$3.0M |
$-903K |
$-23.7M |
| Feb 2029 |
$22.1M |
$2.8M |
$19.3M |
$-22.8M |
| Jan 2029 |
$2.1M |
$4.8M |
$-2.7M |
$-42.0M |
| Dec 2028 |
$2.1M |
$3.1M |
$-942K |
$-39.3M |
| Nov 2028 |
$2.1M |
$3.2M |
$-1.1M |
$-38.3M |
| Oct 2028 |
$2.1M |
$4.1M |
$-2.0M |
$-37.3M |