Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $149K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.3M |
$4.8M |
$-1.5M |
$-16.2M |
| Aug 2029 |
$3.3M |
$3.6M |
$-270K |
$-14.7M |
| Jul 2029 |
$3.3M |
$3.3M |
$55K |
$-14.5M |
| Jun 2029 |
$6.4M |
$3.3M |
$3.1M |
$-14.5M |
| May 2029 |
$3.4M |
$4.2M |
$-873K |
$-17.6M |
| Apr 2029 |
$3.3M |
$3.3M |
$58K |
$-16.8M |
| Mar 2029 |
$3.3M |
$3.3M |
$24K |
$-16.8M |
| Feb 2029 |
$3.3M |
$3.4M |
$-72K |
$-16.8M |
| Jan 2029 |
$3.4M |
$4.1M |
$-725K |
$-16.8M |
| Dec 2028 |
$3.3M |
$3.7M |
$-423K |
$-16.0M |
| Nov 2028 |
$3.4M |
$3.8M |
$-459K |
$-15.6M |
| Oct 2028 |
$3.4M |
$4.8M |
$-1.4M |
$-15.2M |