Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $311K |
| Matchday Revenue | $707K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $167K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.6M |
$9.4M |
$-4.8M |
$-30.3M |
| Sep 2029 |
$4.2M |
$8.2M |
$-4.0M |
$-25.5M |
| Aug 2029 |
$5.0M |
$8.3M |
$-3.3M |
$-21.5M |
| Jul 2029 |
$4.9M |
$9.3M |
$-4.5M |
$-18.2M |
| Jun 2029 |
$5.5M |
$9.6M |
$-4.1M |
$-13.7M |
| May 2029 |
$4.2M |
$10.6M |
$-6.4M |
$-9.6M |
| Apr 2029 |
$3.6M |
$7.7M |
$-4.1M |
$-3.3M |
| Mar 2029 |
$4.7M |
$5.8M |
$-1.2M |
$869K |
| Feb 2029 |
$4.6M |
$5.5M |
$-909K |
$18.5M |
| Jan 2029 |
$13.4M |
$5.5M |
$7.9M |
$19.4M |
| Dec 2028 |
$50.6M |
$7.1M |
$43.5M |
$11.5M |
| Nov 2028 |
$4.5M |
$6.4M |
$-1.8M |
$-32.0M |