Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $226K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $12K |
| Transfer Amortization | $20K |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$3.2M |
$10.0M |
$-6.8M |
$-83.9M |
| Apr 2029 |
$3.3M |
$6.8M |
$-3.5M |
$-77.1M |
| Mar 2029 |
$3.0M |
$5.2M |
$-2.1M |
$-73.7M |
| Feb 2029 |
$3.0M |
$4.9M |
$-1.9M |
$-71.6M |
| Jan 2029 |
$4.8M |
$8.1M |
$-3.3M |
$-69.7M |
| Dec 2028 |
$3.1M |
$5.0M |
$-1.8M |
$-66.4M |
| Nov 2028 |
$3.2M |
$5.2M |
$-2.1M |
$-64.6M |
| Oct 2028 |
$3.2M |
$5.9M |
$-2.7M |
$-62.5M |
| Sep 2028 |
$2.9M |
$7.5M |
$-4.6M |
$-59.8M |
| Aug 2028 |
$3.2M |
$5.9M |
$-2.7M |
$-55.2M |
| Jul 2028 |
$2.9M |
$5.6M |
$-2.7M |
$-52.6M |
| Jun 2028 |
$3.1M |
$5.6M |
$-2.6M |
$-49.9M |