Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $1.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.1M |
$6.5M |
$-3.4M |
$-86.2M |
| Aug 2029 |
$3.4M |
$5.2M |
$-1.8M |
$-82.8M |
| Jul 2029 |
$3.7M |
$5.4M |
$-1.7M |
$-81.0M |
| Jun 2029 |
$3.6M |
$6.1M |
$-2.5M |
$-79.2M |
| May 2029 |
$3.9M |
$6.7M |
$-2.8M |
$-76.8M |
| Apr 2029 |
$3.7M |
$6.3M |
$-2.6M |
$-73.9M |
| Mar 2029 |
$3.4M |
$5.9M |
$-2.5M |
$-71.3M |
| Feb 2029 |
$3.6M |
$6.5M |
$-2.8M |
$-68.8M |
| Jan 2029 |
$3.3M |
$9.1M |
$-5.8M |
$-66.0M |
| Dec 2028 |
$3.3M |
$5.8M |
$-2.4M |
$-60.2M |
| Nov 2028 |
$3.5M |
$5.6M |
$-2.0M |
$-57.7M |
| Oct 2028 |
$3.2M |
$6.0M |
$-2.9M |
$-55.7M |