Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $213K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$2.7M |
$2.9M |
$-158K |
$-5.2M |
| May 2029 |
$3.3M |
$4.5M |
$-1.1M |
$-5.1M |
| Apr 2029 |
$3.4M |
$3.4M |
$7K |
$-3.9M |
| Mar 2029 |
$4.1M |
$3.4M |
$684K |
$-4.0M |
| Feb 2029 |
$3.3M |
$3.5M |
$-211K |
$-4.6M |
| Jan 2029 |
$4.1M |
$3.7M |
$430K |
$-4.4M |
| Dec 2028 |
$4.2M |
$3.5M |
$731K |
$-4.9M |
| Nov 2028 |
$23.8M |
$3.7M |
$20.2M |
$-5.6M |
| Oct 2028 |
$2.2M |
$4.0M |
$-1.8M |
$-25.8M |
| Sep 2028 |
$2.7M |
$5.1M |
$-2.4M |
$-23.9M |
| Aug 2028 |
$2.7M |
$3.3M |
$-594K |
$-21.6M |
| Jul 2028 |
$3.9M |
$3.2M |
$761K |
$-21.0M |