Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2.4M |
$3.3M |
$-833K |
$29.5M |
| Jul 2029 |
$2.5M |
$3.3M |
$-819K |
$30.3M |
| Jun 2029 |
$4.1M |
$3.3M |
$810K |
$31.1M |
| May 2029 |
$2.5M |
$3.3M |
$-798K |
$30.3M |
| Apr 2029 |
$2.7M |
$3.3M |
$-565K |
$31.1M |
| Mar 2029 |
$3.1M |
$3.3M |
$-176K |
$31.7M |
| Feb 2029 |
$2.7M |
$3.2M |
$-525K |
$31.9M |
| Jan 2029 |
$3.3M |
$3.2M |
$128K |
$32.4M |
| Dec 2028 |
$3.1M |
$3.2M |
$-34K |
$32.2M |
| Nov 2028 |
$3.3M |
$3.1M |
$273K |
$32.3M |
| Oct 2028 |
$3.2M |
$3.0M |
$143K |
$32.0M |
| Sep 2028 |
$2.9M |
$2.7M |
$206K |
$31.9M |