Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $312K |
| 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 | $3.2M |
| Staff Wages | $16K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.0M |
$4.6M |
$2.4M |
$59.5M |
| Sep 2029 |
$20.0M |
$4.5M |
$15.5M |
$57.1M |
| Aug 2029 |
$3.7M |
$3.8M |
$-19K |
$41.5M |
| Jul 2029 |
$3.8M |
$4.5M |
$-775K |
$42.4M |
| Jun 2029 |
$7.8M |
$3.5M |
$4.3M |
$43.2M |
| May 2029 |
$3.9M |
$3.5M |
$383K |
$38.9M |
| Apr 2029 |
$3.9M |
$3.5M |
$380K |
$38.5M |
| Mar 2029 |
$3.8M |
$3.6M |
$187K |
$38.1M |
| Feb 2029 |
$3.7M |
$3.8M |
$-48K |
$37.9M |
| Jan 2029 |
$5.1M |
$3.4M |
$1.7M |
$37.9M |
| Dec 2028 |
$6.1M |
$4.7M |
$1.4M |
$36.2M |
| Nov 2028 |
$6.0M |
$3.9M |
$2.2M |
$34.8M |