Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $12K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.5M |
$3.4M |
$-849K |
$37.7M |
| Aug 2029 |
$2.5M |
$4.0M |
$-1.5M |
$38.5M |
| Jul 2029 |
$2.5M |
$3.2M |
$-691K |
$40.0M |
| Jun 2029 |
$4.1M |
$2.8M |
$1.3M |
$40.7M |
| May 2029 |
$2.6M |
$3.0M |
$-369K |
$39.4M |
| Apr 2029 |
$2.6M |
$2.7M |
$-122K |
$39.8M |
| Mar 2029 |
$2.6M |
$2.6M |
$-77K |
$39.9M |
| Feb 2029 |
$2.5M |
$2.6M |
$-113K |
$39.9M |
| Jan 2029 |
$3.9M |
$2.7M |
$1.3M |
$40.1M |
| Dec 2028 |
$4.4M |
$2.8M |
$1.6M |
$38.8M |
| Nov 2028 |
$4.4M |
$2.9M |
$1.6M |
$37.2M |
| Oct 2028 |
$4.4M |
$3.4M |
$977K |
$35.6M |