Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| 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 | $7.0M |
| Staff Wages | $18K |
| Transfer Amortization | $73K |
| Debt Interest | $528K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.1M |
$9.1M |
$-6.0M |
$-53.9M |
| Aug 2029 |
$3.1M |
$7.8M |
$-4.7M |
$-47.9M |
| Jul 2029 |
$3.1M |
$7.8M |
$-4.6M |
$-43.3M |
| Jun 2029 |
$8.3M |
$8.1M |
$187K |
$-38.8M |
| May 2029 |
$6.3M |
$10.8M |
$-4.4M |
$-39.0M |
| Apr 2029 |
$5.8M |
$9.2M |
$-3.4M |
$-34.6M |
| Mar 2029 |
$5.8M |
$8.6M |
$-2.9M |
$-31.3M |
| Feb 2029 |
$5.8M |
$8.8M |
$-3.1M |
$-28.5M |
| Jan 2029 |
$8.5M |
$10.1M |
$-1.6M |
$-25.5M |
| Dec 2028 |
$6.0M |
$8.3M |
$-2.3M |
$-24.0M |
| Nov 2028 |
$6.8M |
$8.3M |
$-1.4M |
$-21.8M |
| Oct 2028 |
$6.0M |
$9.3M |
$-3.3M |
$-20.4M |