Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $126K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $12K |
| Transfer Amortization | $12K |
| Debt Interest | $39K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.6M |
$2.3M |
$-736K |
$-6.6M |
| Jul 2029 |
$1.6M |
$2.9M |
$-1.3M |
$-5.8M |
| Jun 2029 |
$1.6M |
$2.5M |
$-896K |
$-4.6M |
| May 2029 |
$1.6M |
$3.5M |
$-1.9M |
$-3.7M |
| Apr 2029 |
$1.8M |
$2.6M |
$-764K |
$-1.9M |
| Mar 2029 |
$21.8M |
$2.1M |
$19.7M |
$29.1M |
| Feb 2029 |
$1.8M |
$2.3M |
$-508K |
$9.5M |
| Jan 2029 |
$1.9M |
$2.0M |
$-156K |
$10.0M |
| Dec 2028 |
$2.3M |
$2.6M |
$-374K |
$10.1M |
| Nov 2028 |
$1.8M |
$2.0M |
$-256K |
$10.5M |
| Oct 2028 |
$1.8M |
$2.3M |
$-547K |
$10.7M |
| Sep 2028 |
$17.4M |
$2.0M |
$15.4M |
$11.2M |