Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $293K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $294K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $84K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$24K |
$674K |
$-650K |
$-19.9M |
| Oct 2029 |
$24K |
$671K |
$-647K |
$-19.3M |
| Sep 2029 |
$24K |
$654K |
$-630K |
$-18.6M |
| Aug 2029 |
$24K |
$644K |
$-620K |
$-18.0M |
| Jul 2029 |
$24K |
$663K |
$-639K |
$-17.4M |
| Jun 2029 |
$25K |
$679K |
$-654K |
$-16.7M |
| May 2029 |
$24K |
$776K |
$-751K |
$-16.1M |
| Apr 2029 |
$35K |
$722K |
$-687K |
$-15.3M |
| Mar 2029 |
$23K |
$595K |
$-572K |
$-14.6M |
| Feb 2029 |
$23K |
$651K |
$-628K |
$-14.1M |
| Jan 2029 |
$24K |
$1.2M |
$-1.2M |
$-13.4M |
| Dec 2028 |
$103K |
$602K |
$-499K |
$-12.3M |