Income Breakdown
| TV Revenue | $916K |
| TV Placement Bonus | $0 |
| 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 | $799K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.3M |
$1.9M |
$-534K |
$-36.8M |
| Aug 2029 |
$1.3M |
$1.9M |
$-511K |
$-3.3M |
| Jul 2029 |
$1.3M |
$1.8M |
$-457K |
$-2.8M |
| Jun 2029 |
$1.3M |
$1.9M |
$-560K |
$-2.3M |
| May 2029 |
$1.4M |
$1.9M |
$-574K |
$-1.8M |
| Apr 2029 |
$1.3M |
$2.0M |
$-680K |
$-1.2M |
| Mar 2029 |
$1.3M |
$2.0M |
$-644K |
$-511K |
| Feb 2029 |
$1.3M |
$1.9M |
$-592K |
$133K |
| Jan 2029 |
$1.4M |
$1.9M |
$-584K |
$725K |
| Dec 2028 |
$1.4M |
$1.9M |
$-572K |
$1.3M |
| Nov 2028 |
$21.4M |
$2.1M |
$19.2M |
$1.9M |
| Oct 2028 |
$1.4M |
$2.6M |
$-1.2M |
$-17.4M |