Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $186K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.8M |
$7.4M |
$-4.6M |
$-82.7M |
| Aug 2029 |
$2.8M |
$6.4M |
$-3.6M |
$-78.1M |
| Jul 2029 |
$2.9M |
$6.9M |
$-4.0M |
$-74.6M |
| Jun 2029 |
$2.9M |
$6.1M |
$-3.2M |
$-70.6M |
| May 2029 |
$2.9M |
$8.8M |
$-5.9M |
$-67.4M |
| Apr 2029 |
$3.0M |
$6.0M |
$-3.0M |
$-61.4M |
| Mar 2029 |
$3.0M |
$4.8M |
$-1.7M |
$-58.4M |
| Feb 2029 |
$3.0M |
$5.2M |
$-2.1M |
$-56.7M |
| Jan 2029 |
$5.0M |
$7.1M |
$-2.1M |
$-54.6M |
| Dec 2028 |
$3.1M |
$5.6M |
$-2.5M |
$-52.5M |
| Nov 2028 |
$3.2M |
$4.9M |
$-1.7M |
$-49.9M |
| Oct 2028 |
$3.1M |
$5.3M |
$-2.2M |
$-48.3M |