Income Breakdown
| TV Revenue | $535K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $202K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $658K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $35K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $266K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$743K |
$970K |
$-227K |
$-7.7M |
| Aug 2029 |
$752K |
$1.9M |
$-1.1M |
$-7.5M |
| Jul 2029 |
$749K |
$1.5M |
$-774K |
$-6.3M |
| Jun 2029 |
$780K |
$1.3M |
$-568K |
$-5.6M |
| May 2029 |
$766K |
$1.6M |
$-844K |
$-5.0M |
| Apr 2029 |
$769K |
$1.3M |
$-570K |
$-4.2M |
| Mar 2029 |
$766K |
$1.4M |
$-630K |
$-3.6M |
| Feb 2029 |
$876K |
$1.3M |
$-405K |
$-3.0M |
| Jan 2029 |
$1.2M |
$1.0M |
$136K |
$-2.6M |
| Dec 2028 |
$872K |
$1.2M |
$-317K |
$-2.7M |
| Nov 2028 |
$872K |
$1.0M |
$-161K |
$-2.4M |
| Oct 2028 |
$873K |
$1.1M |
$-245K |
$-2.2M |