Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $28K |
| Transfer Amortization | $885K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$5.7M |
$7.6M |
$-2.0M |
$8.5M |
| Jun 2029 |
$17.9M |
$7.4M |
$10.5M |
$9.6M |
| May 2029 |
$5.9M |
$8.0M |
$-2.2M |
$-1.8M |
| Apr 2029 |
$6.1M |
$7.8M |
$-1.7M |
$-528K |
| Mar 2029 |
$6.2M |
$11.4M |
$-5.2M |
$303K |
| Feb 2029 |
$-787K |
$6.0M |
$-6.8M |
$4.6M |
| Jan 2029 |
$6.5M |
$5.9M |
$569K |
$49.0M |
| Dec 2028 |
$6.2M |
$6.4M |
$-188K |
$48.3M |
| Nov 2028 |
$5.6M |
$5.8M |
$-160K |
$48.4M |
| Oct 2028 |
$5.5M |
$6.3M |
$-778K |
$48.4M |
| Sep 2028 |
$3.7M |
$5.3M |
$-1.6M |
$49.1M |
| Aug 2028 |
$5.6M |
$5.5M |
$111K |
$55.7M |