Income Breakdown
| TV Revenue | $71K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $105K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $134K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $386K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$74K |
$666K |
$-592K |
$-9.1M |
| Aug 2029 |
$74K |
$638K |
$-564K |
$-8.5M |
| Jul 2029 |
$77K |
$640K |
$-564K |
$-7.9M |
| Jun 2029 |
$74K |
$632K |
$-558K |
$-7.4M |
| May 2029 |
$73K |
$635K |
$-562K |
$-6.8M |
| Apr 2029 |
$73K |
$653K |
$-580K |
$-6.2M |
| Mar 2029 |
$20K |
$383K |
$-362K |
$-5.7M |
| Feb 2029 |
$13K |
$257K |
$-244K |
$-5.3M |
| Jan 2029 |
$4K |
$491K |
$-487K |
$-5.1M |
| Dec 2028 |
$4K |
$244K |
$-240K |
$-4.6M |
| Nov 2028 |
$4K |
$238K |
$-234K |
$-4.3M |
| Oct 2028 |
$5K |
$226K |
$-222K |
$-4.1M |