Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $977K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.8M |
$2.2M |
$-383K |
$-23.3M |
| Jul 2029 |
$1.8M |
$2.1M |
$-327K |
$-2.6M |
| Jun 2029 |
$2.1M |
$2.4M |
$-271K |
$-2.3M |
| May 2029 |
$1.8M |
$2.1M |
$-331K |
$-2.1M |
| Apr 2029 |
$1.8M |
$2.1M |
$-326K |
$-1.7M |
| Mar 2029 |
$21.8M |
$2.5M |
$19.4M |
$-1.4M |
| Feb 2029 |
$1.8M |
$2.6M |
$-758K |
$-20.8M |
| Jan 2029 |
$2.0M |
$3.5M |
$-1.5M |
$-20.0M |
| Dec 2028 |
$1.8M |
$2.5M |
$-683K |
$-18.5M |
| Nov 2028 |
$1.8M |
$2.5M |
$-644K |
$-17.8M |
| Oct 2028 |
$1.8M |
$2.7M |
$-889K |
$-17.2M |
| Sep 2028 |
$1.8M |
$2.5M |
$-736K |
$-16.3M |