Income Breakdown
| TV Revenue | $2.1M |
| 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 | $795K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.2M |
$2.1M |
$162K |
$-4.3M |
| Aug 2029 |
$2.2M |
$1.9M |
$291K |
$-4.5M |
| Jul 2029 |
$3.0M |
$2.1M |
$915K |
$-4.8M |
| Jun 2029 |
$2.3M |
$2.0M |
$286K |
$-5.7M |
| May 2029 |
$2.3M |
$2.0M |
$314K |
$-6.0M |
| Apr 2029 |
$2.1M |
$2.2M |
$-97K |
$-6.3M |
| Mar 2029 |
$1.9M |
$2.4M |
$-557K |
$-6.2M |
| Feb 2029 |
$2.0M |
$2.3M |
$-304K |
$-5.6M |
| Jan 2029 |
$21.8M |
$2.8M |
$19.0M |
$-5.3M |
| Dec 2028 |
$2.0M |
$2.6M |
$-599K |
$-24.4M |
| Nov 2028 |
$1.8M |
$2.7M |
$-876K |
$-23.8M |
| Oct 2028 |
$1.8M |
$2.8M |
$-950K |
$-22.9M |