Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $51K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.7M |
$3.6M |
$-1.9M |
$-235K |
| Jul 2029 |
$1.7M |
$3.9M |
$-2.1M |
$1.7M |
| Jun 2029 |
$1.8M |
$4.1M |
$-2.3M |
$3.8M |
| May 2029 |
$1.7M |
$5.0M |
$-3.3M |
$6.1M |
| Apr 2029 |
$1.7M |
$4.0M |
$-2.3M |
$9.4M |
| Mar 2029 |
$1.9M |
$3.8M |
$-1.9M |
$11.7M |
| Feb 2029 |
$3.6M |
$4.6M |
$-1000K |
$13.6M |
| Jan 2029 |
$5.0M |
$3.6M |
$1.4M |
$14.6M |
| Dec 2028 |
$3.6M |
$3.8M |
$-121K |
$13.2M |
| Nov 2028 |
$3.6M |
$3.7M |
$-13K |
$13.3M |
| Oct 2028 |
$3.6M |
$4.1M |
$-521K |
$13.3M |
| Sep 2028 |
$3.6M |
$3.8M |
$-189K |
$13.8M |