Income Breakdown
| TV Revenue | $61K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $375K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $230K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $186K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$71K |
$796K |
$-725K |
$-15.6M |
| Jun 2029 |
$71K |
$757K |
$-686K |
$-14.9M |
| May 2029 |
$16K |
$719K |
$-702K |
$-14.2M |
| Apr 2029 |
$12K |
$665K |
$-652K |
$-13.5M |
| Mar 2029 |
$12K |
$550K |
$-538K |
$-12.9M |
| Feb 2029 |
$12K |
$543K |
$-531K |
$-12.3M |
| Jan 2029 |
$12K |
$1.1M |
$-1.1M |
$-11.8M |
| Dec 2028 |
$26K |
$505K |
$-478K |
$-10.7M |
| Nov 2028 |
$12K |
$476K |
$-464K |
$-10.3M |
| Oct 2028 |
$13K |
$473K |
$-460K |
$-9.8M |
| Sep 2028 |
$13K |
$517K |
$-504K |
$-9.3M |
| Aug 2028 |
$13K |
$524K |
$-510K |
$-8.8M |