Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $288K |
| Matchday Revenue | $324K |
| Sponsorship | $0 |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $37K |
| Transfer Amortization | $71K |
| Debt Interest | $298K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$3.9M |
$6.4M |
$-2.5M |
$-31.2M |
| Oct 2029 |
$3.3M |
$7.5M |
$-4.2M |
$-28.8M |
| Sep 2029 |
$19.3M |
$6.8M |
$12.5M |
$-24.7M |
| Aug 2029 |
$3.5M |
$5.5M |
$-2.0M |
$-37.2M |
| Jul 2029 |
$3.5M |
$5.2M |
$-1.7M |
$-35.3M |
| Jun 2029 |
$7.7M |
$5.2M |
$2.5M |
$-33.7M |
| May 2029 |
$3.6M |
$5.9M |
$-2.3M |
$-36.3M |
| Apr 2029 |
$3.6M |
$5.2M |
$-1.6M |
$-34.1M |
| Mar 2029 |
$3.6M |
$5.2M |
$-1.6M |
$-32.6M |
| Feb 2029 |
$3.5M |
$5.7M |
$-2.2M |
$-31.1M |
| Jan 2029 |
$3.9M |
$6.5M |
$-2.5M |
$-29.0M |
| Dec 2028 |
$3.7M |
$6.8M |
$-3.1M |
$-26.5M |