Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $8K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $756K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$3.3M |
$2.7M |
$552K |
$39.1M |
| Jul 2029 |
$3.4M |
$2.7M |
$644K |
$38.6M |
| Jun 2029 |
$3.3M |
$2.8M |
$538K |
$38.2M |
| May 2029 |
$3.3M |
$2.9M |
$393K |
$37.6M |
| Apr 2029 |
$3.3M |
$2.5M |
$767K |
$37.2M |
| Mar 2029 |
$3.2M |
$2.4M |
$857K |
$36.4M |
| Feb 2029 |
$3.8M |
$2.0M |
$1.8M |
$35.6M |
| Jan 2029 |
$5.0M |
$2.0M |
$3.0M |
$34.0M |
| Dec 2028 |
$3.2M |
$1.9M |
$1.2M |
$31.0M |
| Nov 2028 |
$3.2M |
$2.0M |
$1.2M |
$29.7M |
| Oct 2028 |
$3.2M |
$1.8M |
$1.4M |
$28.5M |
| Sep 2028 |
$3.2M |
$2.1M |
$1.1M |
$27.1M |