Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $332K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$1.9M |
$2.7M |
$-799K |
$-22.5M |
| Jun 2029 |
$2.4M |
$2.7M |
$-365K |
$-21.7M |
| May 2029 |
$1.9M |
$3.1M |
$-1.2M |
$-21.3M |
| Apr 2029 |
$2.0M |
$2.7M |
$-746K |
$-20.2M |
| Mar 2029 |
$2.0M |
$2.7M |
$-743K |
$-19.4M |
| Feb 2029 |
$2.0M |
$2.8M |
$-826K |
$-18.7M |
| Jan 2029 |
$2.0M |
$3.6M |
$-1.6M |
$-17.9M |
| Dec 2028 |
$2.0M |
$2.7M |
$-645K |
$-16.2M |
| Nov 2028 |
$22.0M |
$3.1M |
$19.0M |
$-15.6M |
| Oct 2028 |
$2.3M |
$3.2M |
$-949K |
$-34.5M |
| Sep 2028 |
$2.3M |
$3.2M |
$-880K |
$-33.6M |
| Aug 2028 |
$1.8M |
$3.0M |
$-1.2M |
$-32.7M |