Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $10K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $439K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$1.9M |
$3.2M |
$-1.2M |
$-29.3M |
| May 2029 |
$1.6M |
$3.1M |
$-1.6M |
$-28.1M |
| Apr 2029 |
$1.5M |
$3.0M |
$-1.5M |
$-26.5M |
| Mar 2029 |
$1.5M |
$3.0M |
$-1.4M |
$-25.0M |
| Feb 2029 |
$1.5M |
$3.3M |
$-1.8M |
$-23.6M |
| Jan 2029 |
$1.5M |
$4.0M |
$-2.5M |
$-21.9M |
| Dec 2028 |
$1.5M |
$2.9M |
$-1.4M |
$-19.4M |
| Nov 2028 |
$1.6M |
$3.4M |
$-1.8M |
$-18.0M |
| Oct 2028 |
$1.8M |
$2.7M |
$-972K |
$-16.2M |
| Sep 2028 |
$1.9M |
$2.7M |
$-846K |
$-15.3M |
| Aug 2028 |
$2.4M |
$2.3M |
$80K |
$-14.4M |
| Jul 2028 |
$2.4M |
$2.5M |
$-168K |
$15.5M |