Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $418K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $33K |
| Transfer Amortization | $710K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $977K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$5.2M |
$7.3M |
$-2.2M |
$95.8M |
| Jul 2029 |
$16.9M |
$6.4M |
$10.5M |
$97.3M |
| Jun 2029 |
$5.2M |
$6.8M |
$-1.6M |
$86.0M |
| May 2029 |
$5.2M |
$7.9M |
$-2.7M |
$86.9M |
| Apr 2029 |
$5.3M |
$8.0M |
$-2.7M |
$88.9M |
| Mar 2029 |
$5.2M |
$7.8M |
$-2.6M |
$90.9M |
| Feb 2029 |
$9.0M |
$9.0M |
$31K |
$94.7M |
| Jan 2029 |
$6.2M |
$8.5M |
$-2.3M |
$96.1M |
| Dec 2028 |
$5.3M |
$8.2M |
$-3.0M |
$97.8M |
| Nov 2028 |
$5.2M |
$8.4M |
$-3.3M |
$100.1M |
| Oct 2028 |
$3.9M |
$9.2M |
$-5.4M |
$102.8M |
| Sep 2028 |
$3.9M |
$9.1M |
$-5.2M |
$107.5M |