Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.3M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $16.4M |
| Staff Wages | $20K |
| Transfer Amortization | $1.9M |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.3M |
$21.6M |
$-14.4M |
$-121.4M |
| Sep 2029 |
$6.3M |
$18.4M |
$-12.1M |
$-108.9M |
| Aug 2029 |
$6.3M |
$16.3M |
$-10.0M |
$-98.7M |
| Jul 2029 |
$6.3M |
$18.0M |
$-11.7M |
$-90.6M |
| Jun 2029 |
$18.9M |
$16.0M |
$2.9M |
$-80.7M |
| May 2029 |
$11.0M |
$17.7M |
$-6.7M |
$-85.5M |
| Apr 2029 |
$9.6M |
$24.0M |
$-14.4M |
$-80.7M |
| Mar 2029 |
$9.2M |
$19.7M |
$-10.5M |
$-68.2M |
| Feb 2029 |
$10.7M |
$17.4M |
$-6.7M |
$-59.6M |
| Jan 2029 |
$9.1M |
$20.1M |
$-11.0M |
$-54.8M |
| Dec 2028 |
$9.5M |
$17.5M |
$-8.0M |
$-45.7M |
| Nov 2028 |
$10.5M |
$17.3M |
$-6.8M |
$-39.6M |