Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $255K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $912K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.2M |
$2.3M |
$916K |
$4.6M |
| Sep 2029 |
$3.2M |
$2.2M |
$999K |
$15.9M |
| Aug 2029 |
$3.2M |
$2.2M |
$1.0M |
$14.9M |
| Jul 2029 |
$4.2M |
$2.3M |
$1.9M |
$13.9M |
| Jun 2029 |
$3.2M |
$2.2M |
$923K |
$12.0M |
| May 2029 |
$3.2M |
$2.7M |
$519K |
$11.1M |
| Apr 2029 |
$3.2M |
$2.4M |
$771K |
$10.6M |
| Mar 2029 |
$3.2M |
$2.3M |
$844K |
$9.8M |
| Feb 2029 |
$3.1M |
$2.4M |
$685K |
$9.0M |
| Jan 2029 |
$3.1M |
$2.2M |
$877K |
$8.3M |
| Dec 2028 |
$3.2M |
$2.2M |
$980K |
$7.4M |
| Nov 2028 |
$3.1M |
$2.1M |
$1.0M |
$6.4M |