Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| 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 | $1.4M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.2M |
$2.7M |
$-419K |
$-4.7M |
| Aug 2029 |
$2.5M |
$2.6M |
$-143K |
$29.9M |
| Jul 2029 |
$2.5M |
$2.6M |
$-110K |
$30.0M |
| Jun 2029 |
$3.3M |
$2.6M |
$736K |
$30.1M |
| May 2029 |
$2.4M |
$2.6M |
$-211K |
$29.4M |
| Apr 2029 |
$2.5M |
$2.2M |
$272K |
$29.6M |
| Mar 2029 |
$2.4M |
$2.3M |
$146K |
$29.3M |
| Feb 2029 |
$2.5M |
$2.2M |
$255K |
$29.2M |
| Jan 2029 |
$2.4M |
$2.2M |
$158K |
$28.9M |
| Dec 2028 |
$2.2M |
$1.6M |
$553K |
$28.8M |
| Nov 2028 |
$2.2M |
$1.6M |
$615K |
$28.2M |
| Oct 2028 |
$2.1M |
$2.1M |
$46K |
$27.6M |