Income Breakdown
| TV Revenue | $939K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $4K |
| Transfer Amortization | $125 |
| Debt Interest | $761K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $471K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$974K |
$2.3M |
$-1.3M |
$-51.1M |
| May 2029 |
$609K |
$2.4M |
$-1.8M |
$-49.8M |
| Apr 2029 |
$600K |
$2.2M |
$-1.6M |
$-48.1M |
| Mar 2029 |
$604K |
$2.7M |
$-2.1M |
$-46.4M |
| Feb 2029 |
$605K |
$2.7M |
$-2.1M |
$-44.4M |
| Jan 2029 |
$600K |
$4.1M |
$-3.5M |
$-42.2M |
| Dec 2028 |
$173K |
$2.2M |
$-2.0M |
$-38.8M |
| Nov 2028 |
$176K |
$2.1M |
$-2.0M |
$-36.8M |
| Oct 2028 |
$178K |
$2.6M |
$-2.4M |
$-34.8M |
| Sep 2028 |
$178K |
$2.2M |
$-2.0M |
$-32.4M |
| Aug 2028 |
$180K |
$1.9M |
$-1.8M |
$-30.3M |
| Jul 2028 |
$181K |
$1.8M |
$-1.6M |
$-28.6M |