Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $198K |
| Matchday Revenue | $274K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $749K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$2.8M |
$4.7M |
$-1.9M |
$-51.1M |
| Jun 2029 |
$3.2M |
$4.8M |
$-1.7M |
$-49.2M |
| May 2029 |
$3.3M |
$5.2M |
$-1.9M |
$-47.5M |
| Apr 2029 |
$2.4M |
$4.8M |
$-2.4M |
$-45.6M |
| Mar 2029 |
$2.6M |
$4.6M |
$-2.0M |
$-43.2M |
| Feb 2029 |
$2.5M |
$4.8M |
$-2.3M |
$-41.2M |
| Jan 2029 |
$3.5M |
$5.8M |
$-2.4M |
$-38.9M |
| Dec 2028 |
$2.5M |
$4.0M |
$-1.5M |
$-36.5M |
| Nov 2028 |
$2.4M |
$3.8M |
$-1.4M |
$-35.1M |
| Oct 2028 |
$2.4M |
$4.4M |
$-2.0M |
$-33.7M |
| Sep 2028 |
$2.4M |
$4.6M |
$-2.1M |
$-31.6M |
| Aug 2028 |
$2.6M |
$3.5M |
$-898K |
$-29.5M |