Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $462K |
| Matchday Revenue | $548K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $23K |
| Transfer Amortization | $92K |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$6.2M |
$10.4M |
$-4.2M |
$-11.6M |
| Aug 2029 |
$5.6M |
$10.4M |
$-4.8M |
$-7.5M |
| Jul 2029 |
$5.7M |
$7.6M |
$-2.0M |
$-2.8M |
| Jun 2029 |
$17.1M |
$7.7M |
$9.5M |
$-890K |
| May 2029 |
$6.2M |
$13.3M |
$-7.1M |
$-10.4M |
| Apr 2029 |
$6.7M |
$9.2M |
$-2.4M |
$-3.4M |
| Mar 2029 |
$6.8M |
$9.5M |
$-2.7M |
$-1.0M |
| Feb 2029 |
$7.3M |
$9.7M |
$-2.4M |
$1.5M |
| Jan 2029 |
$7.6M |
$10.4M |
$-2.8M |
$3.8M |
| Dec 2028 |
$6.5M |
$9.5M |
$-3.0M |
$6.5M |
| Nov 2028 |
$7.7M |
$9.2M |
$-1.5M |
$9.4M |
| Oct 2028 |
$7.8M |
$12.4M |
$-4.6M |
$10.9M |