Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $322K |
| Matchday Revenue | $391K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $31K |
| Transfer Amortization | $522K |
| Debt Interest | $0 |
| Loan Fees (Out) | $171K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.4M |
$9.4M |
$-5.1M |
$6.4M |
| Aug 2029 |
$3.9M |
$8.2M |
$-4.2M |
$11.0M |
| Jul 2029 |
$4.3M |
$9.0M |
$-4.7M |
$14.7M |
| Jun 2029 |
$10.4M |
$7.6M |
$2.8M |
$18.8M |
| May 2029 |
$4.0M |
$7.6M |
$-3.5M |
$15.5M |
| Apr 2029 |
$4.8M |
$7.7M |
$-2.9M |
$18.5M |
| Mar 2029 |
$4.8M |
$8.0M |
$-3.2M |
$20.9M |
| Feb 2029 |
$4.9M |
$8.7M |
$-3.7M |
$23.6M |
| Jan 2029 |
$8.1M |
$8.6M |
$-499K |
$27.1M |
| Dec 2028 |
$11.3M |
$9.6M |
$1.7M |
$27.0M |
| Nov 2028 |
$11.5M |
$8.5M |
$3.0M |
$24.8M |
| Oct 2028 |
$8.8M |
$10.3M |
$-1.4M |
$21.3M |