Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $322K |
| Matchday Revenue | $594K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $523K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$4.6M |
$8.5M |
$-3.9M |
$-54.8M |
| May 2029 |
$5.3M |
$12.7M |
$-7.4M |
$-50.9M |
| Apr 2029 |
$3.3M |
$8.1M |
$-4.8M |
$-43.5M |
| Mar 2029 |
$3.4M |
$5.4M |
$-2.1M |
$-38.7M |
| Feb 2029 |
$3.3M |
$6.4M |
$-3.0M |
$-13.4M |
| Jan 2029 |
$6.8M |
$5.6M |
$1.1M |
$-10.4M |
| Dec 2028 |
$3.6M |
$5.2M |
$-1.6M |
$-11.5M |
| Nov 2028 |
$3.7M |
$5.7M |
$-1.9M |
$-9.9M |
| Oct 2028 |
$3.7M |
$7.7M |
$-4.0M |
$-8.0M |
| Sep 2028 |
$4.0M |
$8.7M |
$-4.7M |
$-4.0M |
| Aug 2028 |
$3.4M |
$6.3M |
$-2.9M |
$718K |
| Jul 2028 |
$3.6M |
$7.1M |
$-3.5M |
$3.6M |