Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $946K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.6M |
$3.3M |
$-1.7M |
$-64.0M |
| Jul 2029 |
$1.6M |
$3.3M |
$-1.7M |
$-62.3M |
| Jun 2029 |
$1.6M |
$3.5M |
$-2.0M |
$-60.6M |
| May 2029 |
$1.6M |
$5.3M |
$-3.7M |
$-58.6M |
| Apr 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-54.9M |
| Mar 2029 |
$1.6M |
$3.5M |
$-2.0M |
$-52.8M |
| Feb 2029 |
$1.6M |
$3.2M |
$-1.7M |
$-50.9M |
| Jan 2029 |
$1.8M |
$5.6M |
$-3.8M |
$-49.2M |
| Dec 2028 |
$2.0M |
$3.4M |
$-1.4M |
$-45.4M |
| Nov 2028 |
$1.6M |
$3.2M |
$-1.6M |
$-44.0M |
| Oct 2028 |
$1.5M |
$3.4M |
$-1.9M |
$-42.4M |
| Sep 2028 |
$1.6M |
$3.5M |
$-1.9M |
$-40.5M |