Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $206K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $147K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$2.6M |
$3.2M |
$-590K |
$-15.1M |
| May 2029 |
$2.6M |
$3.3M |
$-675K |
$-14.5M |
| Apr 2029 |
$2.6M |
$2.8M |
$-252K |
$-13.9M |
| Mar 2029 |
$2.5M |
$3.9M |
$-1.3M |
$-13.6M |
| Feb 2029 |
$2.5M |
$2.7M |
$-215K |
$-12.3M |
| Jan 2029 |
$2.5M |
$3.3M |
$-774K |
$-12.1M |
| Dec 2028 |
$2.5M |
$2.7M |
$-143K |
$-11.3M |
| Nov 2028 |
$2.6M |
$2.7M |
$-92K |
$-11.1M |
| Oct 2028 |
$2.2M |
$3.3M |
$-1.2M |
$-11.0M |
| Sep 2028 |
$2.2M |
$3.0M |
$-865K |
$-9.9M |
| Aug 2028 |
$2.2M |
$3.0M |
$-813K |
$-9.0M |
| Jul 2028 |
$2.2M |
$2.7M |
$-521K |
$-8.2M |