Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $853K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$22.8M |
$2.2M |
$20.7M |
$29.1M |
| Aug 2029 |
$2.9M |
$2.1M |
$782K |
$8.5M |
| Jul 2029 |
$3.4M |
$2.1M |
$1.4M |
$7.7M |
| Jun 2029 |
$2.9M |
$2.1M |
$809K |
$6.3M |
| May 2029 |
$2.9M |
$2.2M |
$670K |
$5.5M |
| Apr 2029 |
$2.9M |
$2.0M |
$867K |
$4.8M |
| Mar 2029 |
$2.9M |
$2.1M |
$745K |
$4.0M |
| Feb 2029 |
$2.8M |
$2.1M |
$720K |
$3.2M |
| Jan 2029 |
$2.5M |
$1.9M |
$626K |
$2.5M |
| Dec 2028 |
$2.7M |
$1.9M |
$811K |
$1.9M |
| Nov 2028 |
$2.5M |
$1.9M |
$665K |
$1.1M |
| Oct 2028 |
$2.3M |
$1.8M |
$483K |
$404K |