Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $595K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.9M |
$2.8M |
$-944K |
$-40.3M |
| Jul 2029 |
$1.9M |
$2.8M |
$-885K |
$-39.4M |
| Jun 2029 |
$1.9M |
$2.8M |
$-925K |
$-38.5M |
| May 2029 |
$1.7M |
$2.8M |
$-1.1M |
$-37.5M |
| Apr 2029 |
$1.7M |
$2.9M |
$-1.2M |
$-36.5M |
| Mar 2029 |
$1.7M |
$3.0M |
$-1.3M |
$-35.3M |
| Feb 2029 |
$1.9M |
$2.7M |
$-857K |
$-34.0M |
| Jan 2029 |
$2.2M |
$4.2M |
$-2.0M |
$-33.2M |
| Dec 2028 |
$1.9M |
$2.6M |
$-757K |
$-31.2M |
| Nov 2028 |
$1.9M |
$2.6M |
$-767K |
$-30.4M |
| Oct 2028 |
$1.8M |
$2.7M |
$-868K |
$-29.7M |
| Sep 2028 |
$1.9M |
$2.6M |
$-777K |
$-28.8M |