Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $177K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $593K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $519K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$4.0M |
$3.6M |
$349K |
$-33.4M |
| May 2029 |
$2.3M |
$3.7M |
$-1.4M |
$-33.8M |
| Apr 2029 |
$2.4M |
$3.7M |
$-1.4M |
$-32.3M |
| Mar 2029 |
$2.3M |
$3.6M |
$-1.3M |
$-31.0M |
| Feb 2029 |
$2.4M |
$3.6M |
$-1.2M |
$-29.7M |
| Jan 2029 |
$3.0M |
$5.0M |
$-1.9M |
$-28.5M |
| Dec 2028 |
$2.5M |
$3.7M |
$-1.2M |
$-26.6M |
| Nov 2028 |
$2.3M |
$3.6M |
$-1.4M |
$-25.4M |
| Oct 2028 |
$2.2M |
$4.5M |
$-2.4M |
$-24.0M |
| Sep 2028 |
$2.5M |
$4.4M |
$-2.0M |
$-21.7M |
| Aug 2028 |
$2.0M |
$3.2M |
$-1.2M |
$-19.7M |
| Jul 2028 |
$2.1M |
$3.2M |
$-1.1M |
$-18.5M |