Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $34K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $180K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$2.0M |
$3.0M |
$-975K |
$-12.5M |
| Jun 2029 |
$2.2M |
$2.5M |
$-281K |
$-11.5M |
| May 2029 |
$2.2M |
$2.3M |
$-140K |
$-11.2M |
| Apr 2029 |
$2.2M |
$2.3M |
$-172K |
$-11.1M |
| Mar 2029 |
$2.1M |
$2.3M |
$-183K |
$-10.9M |
| Feb 2029 |
$2.1M |
$2.3M |
$-237K |
$-10.7M |
| Jan 2029 |
$2.1M |
$2.7M |
$-625K |
$-10.5M |
| Dec 2028 |
$2.1M |
$2.3M |
$-112K |
$-9.9M |
| Nov 2028 |
$2.2M |
$2.3M |
$-72K |
$-9.8M |
| Oct 2028 |
$22.0M |
$3.2M |
$18.7M |
$-9.7M |
| Sep 2028 |
$2.0M |
$2.8M |
$-890K |
$-28.4M |
| Aug 2028 |
$2.5M |
$3.1M |
$-528K |
$-27.5M |