Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $15K |
| Transfer Amortization | $115K |
| Debt Interest | $77K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$4.1M |
$6.1M |
$-2.0M |
$-13.1M |
| Jul 2029 |
$11.4M |
$5.8M |
$5.7M |
$-11.3M |
| Jun 2029 |
$10.4M |
$5.8M |
$4.5M |
$-17.1M |
| May 2029 |
$4.1M |
$7.4M |
$-3.3M |
$-21.7M |
| Apr 2029 |
$4.6M |
$6.4M |
$-1.8M |
$-18.5M |
| Mar 2029 |
$4.7M |
$6.5M |
$-1.9M |
$-16.8M |
| Feb 2029 |
$5.0M |
$6.5M |
$-1.6M |
$-15.0M |
| Jan 2029 |
$4.9M |
$8.1M |
$-3.2M |
$-13.6M |
| Dec 2028 |
$4.6M |
$7.3M |
$-2.7M |
$-10.5M |
| Nov 2028 |
$4.7M |
$6.2M |
$-1.6M |
$-7.9M |
| Oct 2028 |
$5.0M |
$6.6M |
$-1.5M |
$-6.4M |
| Sep 2028 |
$4.3M |
$6.5M |
$-2.2M |
$-5.0M |