Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $378K |
| Matchday Revenue | $2.9M |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $11.5M |
| Staff Wages | $32K |
| Transfer Amortization | $75K |
| Debt Interest | $0 |
| Loan Fees (Out) | $319K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.6M |
$14.0M |
$-6.4M |
$181.9M |
| Sep 2029 |
$6.1M |
$13.8M |
$-7.7M |
$188.2M |
| Aug 2029 |
$5.1M |
$11.2M |
$-6.1M |
$195.9M |
| Jul 2029 |
$13.9M |
$9.8M |
$4.1M |
$231.4M |
| Jun 2029 |
$4.8M |
$9.3M |
$-4.5M |
$227.3M |
| May 2029 |
$4.8M |
$11.6M |
$-6.8M |
$231.7M |
| Apr 2029 |
$4.7M |
$10.8M |
$-6.1M |
$238.5M |
| Mar 2029 |
$6.7M |
$10.1M |
$-3.4M |
$244.5M |
| Feb 2029 |
$5.4M |
$11.5M |
$-6.2M |
$247.8M |
| Jan 2029 |
$8.0M |
$11.5M |
$-3.5M |
$253.9M |
| Dec 2028 |
$9.1M |
$12.3M |
$-3.2M |
$257.4M |
| Nov 2028 |
$8.2M |
$12.1M |
$-3.8M |
$260.5M |