Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $114K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.8M |
$3.0M |
$-1.2M |
$-8.8M |
| Aug 2029 |
$1.8M |
$3.0M |
$-1.2M |
$-7.6M |
| Jul 2029 |
$1.8M |
$2.7M |
$-879K |
$-6.4M |
| Jun 2029 |
$2.0M |
$2.7M |
$-678K |
$-5.5M |
| May 2029 |
$2.9M |
$3.6M |
$-792K |
$-4.9M |
| Apr 2029 |
$2.1M |
$2.9M |
$-759K |
$-4.1M |
| Mar 2029 |
$2.4M |
$2.7M |
$-272K |
$-3.3M |
| Feb 2029 |
$2.7M |
$2.6M |
$59K |
$-3.0M |
| Jan 2029 |
$2.9M |
$2.8M |
$31K |
$-3.1M |
| Dec 2028 |
$2.8M |
$2.7M |
$112K |
$-3.1M |
| Nov 2028 |
$2.5M |
$2.8M |
$-234K |
$-3.2M |
| Oct 2028 |
$1.8M |
$2.7M |
$-882K |
$-3.0M |