Income Breakdown
| TV Revenue | $1.8M |
| 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 | $1.8M |
| Staff Wages | $11K |
| Transfer Amortization | $812 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.9M |
$3.1M |
$-1.3M |
$-5.9M |
| Jul 2029 |
$1.9M |
$3.2M |
$-1.3M |
$-4.7M |
| Jun 2029 |
$3.1M |
$3.0M |
$105K |
$-3.4M |
| May 2029 |
$1.9M |
$3.9M |
$-1.9M |
$-3.5M |
| Apr 2029 |
$1.9M |
$2.9M |
$-1.0M |
$-1.5M |
| Mar 2029 |
$2.0M |
$3.0M |
$-1.0M |
$-527K |
| Feb 2029 |
$2.0M |
$3.2M |
$-1.2M |
$512K |
| Jan 2029 |
$2.1M |
$3.4M |
$-1.3M |
$1.7M |
| Dec 2028 |
$2.1M |
$3.2M |
$-1.1M |
$3.0M |
| Nov 2028 |
$2.5M |
$3.3M |
$-798K |
$4.1M |
| Oct 2028 |
$2.5M |
$4.0M |
$-1.5M |
$4.9M |
| Sep 2028 |
$2.4M |
$3.5M |
$-1.1M |
$6.4M |