Income Breakdown
| TV Revenue | $878K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $443K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $371K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $966K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$939K |
$1.8M |
$-851K |
$-25.1M |
| Aug 2029 |
$936K |
$2.0M |
$-1.1M |
$-24.3M |
| Jul 2029 |
$935K |
$2.1M |
$-1.1M |
$-23.2M |
| Jun 2029 |
$929K |
$1.9M |
$-969K |
$-22.0M |
| May 2029 |
$920K |
$1.9M |
$-984K |
$-21.0M |
| Apr 2029 |
$1.3M |
$2.1M |
$-790K |
$-20.1M |
| Mar 2029 |
$1.0M |
$1.7M |
$-690K |
$-19.3M |
| Feb 2029 |
$1.0M |
$1.7M |
$-684K |
$-18.6M |
| Jan 2029 |
$1.0M |
$2.6M |
$-1.6M |
$-17.9M |
| Dec 2028 |
$1.1M |
$1.7M |
$-574K |
$-16.3M |
| Nov 2028 |
$993K |
$1.7M |
$-664K |
$-15.7M |
| Oct 2028 |
$1.0M |
$1.7M |
$-716K |
$-15.1M |