Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.1M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$7.7M |
$8.5M |
$-761K |
$41.8M |
| Nov 2029 |
$8.3M |
$8.5M |
$-168K |
$42.6M |
| Oct 2029 |
$67.4M |
$10.7M |
$56.7M |
$42.8M |
| Sep 2029 |
$6.9M |
$7.3M |
$-320K |
$-13.9M |
| Aug 2029 |
$6.3M |
$6.7M |
$-389K |
$-13.6M |
| Jul 2029 |
$6.3M |
$6.5M |
$-232K |
$-13.2M |
| Jun 2029 |
$20.3M |
$7.1M |
$13.2M |
$-13.0M |
| May 2029 |
$8.2M |
$11.2M |
$-3.0M |
$-26.2M |
| Apr 2029 |
$9.1M |
$8.6M |
$527K |
$-23.2M |
| Mar 2029 |
$8.3M |
$7.8M |
$506K |
$-23.7M |
| Feb 2029 |
$9.3M |
$7.9M |
$1.4M |
$-24.2M |
| Jan 2029 |
$8.3M |
$10.2M |
$-2.0M |
$-25.6M |