Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $9K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $723K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$3.7M |
$3.3M |
$373K |
$35.0M |
| Jul 2029 |
$3.7M |
$2.8M |
$907K |
$34.7M |
| Jun 2029 |
$6.4M |
$2.8M |
$3.5M |
$34.0M |
| May 2029 |
$3.6M |
$2.9M |
$730K |
$30.5M |
| Apr 2029 |
$3.8M |
$3.1M |
$668K |
$29.7M |
| Mar 2029 |
$3.8M |
$3.3M |
$515K |
$29.1M |
| Feb 2029 |
$3.8M |
$3.6M |
$131K |
$28.5M |
| Jan 2029 |
$4.0M |
$3.4M |
$681K |
$28.4M |
| Dec 2028 |
$3.7M |
$3.3M |
$450K |
$27.7M |
| Nov 2028 |
$3.7M |
$3.2M |
$506K |
$27.3M |
| Oct 2028 |
$4.2M |
$4.8M |
$-550K |
$26.8M |
| Sep 2028 |
$4.1M |
$2.9M |
$1.3M |
$27.3M |