Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $14K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $654K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2.4M |
$1.8M |
$565K |
$15.6M |
| Jul 2029 |
$2.6M |
$1.9M |
$698K |
$15.2M |
| Jun 2029 |
$3.9M |
$1.9M |
$2.0M |
$14.6M |
| May 2029 |
$2.5M |
$2.0M |
$490K |
$12.6M |
| Apr 2029 |
$2.5M |
$1.8M |
$711K |
$12.1M |
| Mar 2029 |
$2.5M |
$2.0M |
$516K |
$11.4M |
| Feb 2029 |
$2.5M |
$2.1M |
$326K |
$10.9M |
| Jan 2029 |
$2.9M |
$1.9M |
$961K |
$10.5M |
| Dec 2028 |
$2.7M |
$1.8M |
$888K |
$9.6M |
| Nov 2028 |
$2.8M |
$1.8M |
$934K |
$8.7M |
| Oct 2028 |
$2.5M |
$2.1M |
$323K |
$7.8M |
| Sep 2028 |
$2.4M |
$1.6M |
$857K |
$7.4M |