Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $13K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $696K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2.7M |
$2.6M |
$133K |
$16.2M |
| Jul 2029 |
$2.8M |
$2.3M |
$495K |
$16.0M |
| Jun 2029 |
$4.0M |
$2.3M |
$1.7M |
$15.5M |
| May 2029 |
$2.7M |
$2.2M |
$575K |
$13.7M |
| Apr 2029 |
$2.8M |
$2.2M |
$620K |
$13.1M |
| Mar 2029 |
$2.7M |
$2.7M |
$24K |
$12.4M |
| Feb 2029 |
$2.7M |
$2.7M |
$3K |
$12.4M |
| Jan 2029 |
$2.8M |
$2.9M |
$-80K |
$14.0M |
| Dec 2028 |
$2.7M |
$2.8M |
$-98K |
$14.0M |
| Nov 2028 |
$2.7M |
$2.3M |
$356K |
$14.1M |
| Oct 2028 |
$2.7M |
$2.9M |
$-181K |
$13.8M |
| Sep 2028 |
$2.7M |
$2.4M |
$317K |
$14.0M |