Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $442K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $333K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$2.9M |
$3.4M |
$-514K |
$-22.6M |
| Apr 2029 |
$2.8M |
$3.5M |
$-654K |
$-22.1M |
| Mar 2029 |
$2.9M |
$3.4M |
$-519K |
$-21.4M |
| Feb 2029 |
$3.0M |
$3.4M |
$-395K |
$-20.9M |
| Jan 2029 |
$3.0M |
$4.3M |
$-1.3M |
$-20.5M |
| Dec 2028 |
$2.8M |
$3.3M |
$-430K |
$-19.2M |
| Nov 2028 |
$3.6M |
$3.4M |
$198K |
$-18.8M |
| Oct 2028 |
$3.2M |
$3.6M |
$-423K |
$-19.0M |
| Sep 2028 |
$2.5M |
$4.4M |
$-1.9M |
$-18.5M |
| Aug 2028 |
$2.5M |
$2.9M |
$-356K |
$-16.6M |
| Jul 2028 |
$2.5M |
$2.9M |
$-404K |
$-16.3M |
| Jun 2028 |
$5.0M |
$2.9M |
$2.1M |
$-15.8M |