Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $426K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.2M |
$4.5M |
$-2.3M |
$-29.0M |
| Aug 2029 |
$2.2M |
$3.0M |
$-761K |
$-26.7M |
| Jul 2029 |
$2.2M |
$2.9M |
$-681K |
$-25.9M |
| Jun 2029 |
$3.0M |
$2.9M |
$44K |
$-25.3M |
| May 2029 |
$2.2M |
$2.9M |
$-698K |
$-25.3M |
| Apr 2029 |
$2.6M |
$2.9M |
$-320K |
$-24.6M |
| Mar 2029 |
$2.4M |
$2.9M |
$-484K |
$-24.3M |
| Feb 2029 |
$2.6M |
$2.9M |
$-275K |
$-23.8M |
| Jan 2029 |
$2.4M |
$3.9M |
$-1.5M |
$-23.5M |
| Dec 2028 |
$2.3M |
$2.8M |
$-480K |
$-22.1M |
| Nov 2028 |
$2.4M |
$2.8M |
$-358K |
$-21.6M |
| Oct 2028 |
$2.4M |
$3.0M |
$-554K |
$-21.2M |