Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $640K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $24.8M |
| Staff Wages | $13K |
| Transfer Amortization | $5.0M |
| Debt Interest | $2.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$12.6M |
$34.2M |
$-21.6M |
$-204.2M |
| Aug 2029 |
$8.2M |
$29.1M |
$-20.8M |
$-187.6M |
| Jul 2029 |
$8.2M |
$27.7M |
$-19.5M |
$-171.8M |
| Jun 2029 |
$60.7M |
$28.8M |
$31.9M |
$-157.3M |
| May 2029 |
$15.9M |
$34.9M |
$-19.0M |
$-194.1M |
| Apr 2029 |
$19.8M |
$51.7M |
$-31.9M |
$-180.2M |
| Mar 2029 |
$14.1M |
$37.4M |
$-23.3M |
$-153.2M |
| Feb 2029 |
$-20.4M |
$31.4M |
$-51.7M |
$-108.9M |
| Jan 2029 |
$20.5M |
$34.6M |
$-14.1M |
$-14.7M |
| Dec 2028 |
$12.2M |
$31.9M |
$-19.6M |
$-4.1M |
| Nov 2028 |
$19.6M |
$34.5M |
$-14.9M |
$12.1M |
| Oct 2028 |
$11.8M |
$33.9M |
$-22.2M |
$23.4M |