Income Breakdown
| TV Revenue | $945K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $265K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $265K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.2M |
$1.6M |
$-453K |
$-17.9M |
| Aug 2029 |
$1.2M |
$1.6M |
$-450K |
$-17.5M |
| Jul 2029 |
$1.2M |
$1.7M |
$-465K |
$-17.0M |
| Jun 2029 |
$1.2M |
$1.6M |
$-442K |
$-16.5M |
| May 2029 |
$1.4M |
$1.6M |
$-196K |
$-16.1M |
| Apr 2029 |
$1.2M |
$1.6M |
$-375K |
$-15.9M |
| Mar 2029 |
$1.2M |
$1.6M |
$-370K |
$-15.5M |
| Feb 2029 |
$319K |
$1.1M |
$-761K |
$-15.2M |
| Jan 2029 |
$96K |
$1.5M |
$-1.4M |
$-14.4M |
| Dec 2028 |
$96K |
$786K |
$-690K |
$-13.0M |
| Nov 2028 |
$134K |
$746K |
$-612K |
$-12.3M |
| Oct 2028 |
$133K |
$851K |
$-718K |
$-11.7M |