Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $230K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $864K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $12K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$5.3M |
$2.7M |
$2.5M |
$14.6M |
| May 2029 |
$2.9M |
$3.0M |
$-111K |
$12.0M |
| Apr 2029 |
$2.9M |
$2.7M |
$206K |
$12.2M |
| Mar 2029 |
$3.1M |
$2.8M |
$321K |
$11.9M |
| Feb 2029 |
$3.6M |
$2.9M |
$699K |
$11.6M |
| Jan 2029 |
$3.7M |
$2.9M |
$809K |
$10.9M |
| Dec 2028 |
$3.6M |
$2.9M |
$720K |
$10.1M |
| Nov 2028 |
$3.6M |
$2.9M |
$637K |
$9.4M |
| Oct 2028 |
$3.7M |
$3.3M |
$420K |
$8.7M |
| Sep 2028 |
$2.7M |
$2.8M |
$-138K |
$8.3M |
| Aug 2028 |
$2.4M |
$3.1M |
$-706K |
$8.4M |
| Jul 2028 |
$2.4M |
$2.9M |
$-529K |
$9.1M |