Income Breakdown
| TV Revenue | $709K |
| TV Placement Bonus | $71K |
| Matchday Revenue | $637K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $18K |
| Transfer Amortization | $9K |
| Debt Interest | $434K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.5M |
$4.6M |
$-3.1M |
$-29.9M |
| Apr 2029 |
$1.3M |
$3.2M |
$-1.9M |
$-26.8M |
| Mar 2029 |
$689K |
$2.6M |
$-1.9M |
$-24.9M |
| Feb 2029 |
$1.1M |
$2.4M |
$-1.3M |
$-23.0M |
| Jan 2029 |
$1.4M |
$3.4M |
$-2.0M |
$-21.7M |
| Dec 2028 |
$1.1M |
$2.3M |
$-1.3M |
$-19.7M |
| Nov 2028 |
$1.8M |
$2.3M |
$-584K |
$-18.5M |
| Oct 2028 |
$1.7M |
$3.2M |
$-1.5M |
$-17.9M |
| Sep 2028 |
$1.7M |
$3.4M |
$-1.7M |
$-16.3M |
| Aug 2028 |
$21.6M |
$3.1M |
$18.5M |
$-14.7M |
| Jul 2028 |
$1.7M |
$3.0M |
$-1.2M |
$-33.2M |
| Jun 2028 |
$1.8M |
$3.0M |
$-1.2M |
$-32.0M |