Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $11K |
| Transfer Amortization | $3K |
| Debt Interest | $402K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$2.3M |
$2.7M |
$-454K |
$-27.2M |
| Jun 2029 |
$3.4M |
$2.9M |
$487K |
$-26.7M |
| May 2029 |
$2.3M |
$2.9M |
$-612K |
$-27.2M |
| Apr 2029 |
$2.1M |
$3.3M |
$-1.2M |
$-26.6M |
| Mar 2029 |
$2.3M |
$3.0M |
$-759K |
$-25.5M |
| Feb 2029 |
$2.4M |
$3.7M |
$-1.3M |
$-24.7M |
| Jan 2029 |
$2.4M |
$4.2M |
$-1.9M |
$-23.4M |
| Dec 2028 |
$2.4M |
$3.1M |
$-787K |
$-21.6M |
| Nov 2028 |
$2.6M |
$3.1M |
$-535K |
$-20.8M |
| Oct 2028 |
$2.6M |
$3.1M |
$-481K |
$-20.2M |
| Sep 2028 |
$2.3M |
$2.3M |
$-77K |
$-19.8M |
| Aug 2028 |
$22.3M |
$2.5M |
$19.7M |
$-9.1M |