Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $456K |
| 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 | $3.8M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $811K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$3.3M |
$6.1M |
$-2.7M |
$-54.9M |
| Jul 2029 |
$3.4M |
$6.0M |
$-2.7M |
$-52.1M |
| Jun 2029 |
$6.0M |
$6.1M |
$-79K |
$-49.5M |
| May 2029 |
$3.4M |
$6.0M |
$-2.6M |
$-49.4M |
| Apr 2029 |
$4.4M |
$5.9M |
$-1.5M |
$-46.8M |
| Mar 2029 |
$4.0M |
$6.0M |
$-2.0M |
$-45.2M |
| Feb 2029 |
$3.5M |
$6.0M |
$-2.6M |
$-43.2M |
| Jan 2029 |
$3.8M |
$7.9M |
$-4.2M |
$-40.6M |
| Dec 2028 |
$3.5M |
$5.9M |
$-2.4M |
$-36.5M |
| Nov 2028 |
$4.1M |
$5.9M |
$-1.8M |
$-34.0M |
| Oct 2028 |
$48.3M |
$7.0M |
$41.3M |
$-32.2M |
| Sep 2028 |
$13.1M |
$11.0M |
$2.1M |
$-73.6M |