Income Breakdown
| TV Revenue | $78K |
| TV Placement Bonus | $8K |
| 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 | $155K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $196K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $405K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$98K |
$786K |
$-688K |
$-13.3M |
| Aug 2029 |
$98K |
$780K |
$-682K |
$-12.6M |
| Jul 2029 |
$106K |
$726K |
$-620K |
$-11.9M |
| Jun 2029 |
$97K |
$716K |
$-619K |
$-11.3M |
| May 2029 |
$96K |
$707K |
$-611K |
$-10.7M |
| Apr 2029 |
$113K |
$780K |
$-666K |
$-10.1M |
| Mar 2029 |
$112K |
$786K |
$-674K |
$-9.4M |
| Feb 2029 |
$33K |
$542K |
$-509K |
$-8.7M |
| Jan 2029 |
$34K |
$905K |
$-872K |
$-8.2M |
| Dec 2028 |
$8K |
$433K |
$-425K |
$-7.4M |
| Nov 2028 |
$6K |
$400K |
$-394K |
$-6.9M |
| Oct 2028 |
$4K |
$338K |
$-334K |
$-6.5M |