Income Breakdown
| TV Revenue | $829K |
| 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 | $409K |
| Staff Wages | $12K |
| Transfer Amortization | $791 |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $959K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$891K |
$1.4M |
$-533K |
$-4.3M |
| Sep 2029 |
$887K |
$1.4M |
$-543K |
$-3.8M |
| Aug 2029 |
$886K |
$1.4M |
$-555K |
$-3.2M |
| Jul 2029 |
$20.9M |
$1.8M |
$19.1M |
$-2.7M |
| Jun 2029 |
$1.0M |
$1.8M |
$-764K |
$-21.8M |
| May 2029 |
$1.2M |
$1.8M |
$-599K |
$-21.0M |
| Apr 2029 |
$832K |
$1.7M |
$-914K |
$-20.4M |
| Mar 2029 |
$844K |
$1.6M |
$-770K |
$-19.5M |
| Feb 2029 |
$850K |
$1.6M |
$-753K |
$-18.7M |
| Jan 2029 |
$862K |
$2.4M |
$-1.6M |
$-18.0M |
| Dec 2028 |
$954K |
$1.6M |
$-664K |
$-16.4M |
| Nov 2028 |
$879K |
$1.6M |
$-702K |
$-15.7M |