Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $393K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $33K |
| Transfer Amortization | $14K |
| Debt Interest | $1.1M |
| Loan Fees (Out) | $48K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.6M |
$11.9M |
$-8.2M |
$-110.4M |
| Aug 2029 |
$3.7M |
$10.8M |
$-7.1M |
$-102.2M |
| Jul 2029 |
$4.3M |
$10.7M |
$-6.4M |
$-95.2M |
| Jun 2029 |
$4.4M |
$10.5M |
$-6.2M |
$-88.8M |
| May 2029 |
$3.5M |
$20.9M |
$-17.3M |
$-82.6M |
| Apr 2029 |
$4.8M |
$10.2M |
$-5.4M |
$-65.3M |
| Mar 2029 |
$4.0M |
$7.4M |
$-3.4M |
$-60.0M |
| Feb 2029 |
$4.0M |
$7.1M |
$-3.2M |
$-56.6M |
| Jan 2029 |
$11.9M |
$9.6M |
$2.3M |
$-53.4M |
| Dec 2028 |
$4.2M |
$7.9M |
$-3.8M |
$-55.7M |
| Nov 2028 |
$5.2M |
$7.8M |
$-2.6M |
$-51.9M |
| Oct 2028 |
$4.3M |
$9.4M |
$-5.1M |
$-49.4M |