Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $261K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.7M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $205K |
| Loan Fees (Out) | $85K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.4M |
$10.6M |
$-6.2M |
$-37.5M |
| Sep 2029 |
$4.6M |
$11.9M |
$-7.2M |
$-31.3M |
| Aug 2029 |
$4.3M |
$8.5M |
$-4.2M |
$-24.1M |
| Jul 2029 |
$4.6M |
$8.1M |
$-3.4M |
$-19.9M |
| Jun 2029 |
$4.3M |
$9.2M |
$-4.8M |
$-16.5M |
| May 2029 |
$4.3M |
$8.4M |
$-4.1M |
$-11.7M |
| Apr 2029 |
$5.0M |
$7.7M |
$-2.8M |
$-7.6M |
| Mar 2029 |
$4.1M |
$8.1M |
$-4.0M |
$-4.8M |
| Feb 2029 |
$4.5M |
$7.5M |
$-3.0M |
$-829K |
| Jan 2029 |
$10.9M |
$6.4M |
$4.5M |
$2.2M |
| Dec 2028 |
$7.6M |
$6.7M |
$895K |
$-2.3M |
| Nov 2028 |
$7.6M |
$7.2M |
$400K |
$-3.2M |