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 | $2.5M |
| Staff Wages | $21K |
| Transfer Amortization | $246K |
| Debt Interest | $1.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.6M |
$5.3M |
$-3.7M |
$-85.5M |
| Jul 2029 |
$2.3M |
$5.4M |
$-3.0M |
$-82.0M |
| Jun 2029 |
$3.1M |
$5.7M |
$-2.6M |
$-79.2M |
| May 2029 |
$3.7M |
$5.9M |
$-2.2M |
$-76.9M |
| Apr 2029 |
$2.3M |
$5.9M |
$-3.6M |
$-74.9M |
| Mar 2029 |
$2.1M |
$5.4M |
$-3.3M |
$-71.5M |
| Feb 2029 |
$3.3M |
$5.7M |
$-2.4M |
$-67.1M |
| Jan 2029 |
$2.3M |
$8.5M |
$-6.3M |
$-65.0M |
| Dec 2028 |
$3.1M |
$5.3M |
$-2.1M |
$-58.9M |
| Nov 2028 |
$5.4M |
$5.5M |
$-47K |
$-57.0M |
| Oct 2028 |
$2.2M |
$6.7M |
$-4.6M |
$-57.2M |
| Sep 2028 |
$1.8M |
$3.4M |
$-1.6M |
$-52.9M |