Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $254K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $13K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $629K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$2.1M |
$2.1M |
$17K |
$803K |
| Jun 2029 |
$1.3M |
$1.5M |
$-109K |
$780K |
| May 2029 |
$1.3M |
$1.0M |
$323K |
$883K |
| Apr 2029 |
$1.4M |
$1.5M |
$-111K |
$553K |
| Mar 2029 |
$1.5M |
$1.8M |
$-297K |
$658K |
| Feb 2029 |
$1.7M |
$1.6M |
$123K |
$949K |
| Jan 2029 |
$1.7M |
$1.6M |
$141K |
$820K |
| Dec 2028 |
$1.7M |
$1.6M |
$113K |
$672K |
| Nov 2028 |
$1.6M |
$1.6M |
$32K |
$553K |
| Oct 2028 |
$1.6M |
$1.8M |
$-120K |
$515K |
| Sep 2028 |
$1.2M |
$1.2M |
$7K |
$628K |
| Aug 2028 |
$1.3M |
$1.8M |
$-443K |
$614K |