Income Breakdown
| TV Revenue | $113K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $555K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $327K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $183K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$120K |
$1.1M |
$-951K |
$-22.1M |
| Jul 2029 |
$119K |
$1.0M |
$-910K |
$-21.2M |
| Jun 2029 |
$121K |
$1.1M |
$-1.0M |
$-20.3M |
| May 2029 |
$118K |
$1.1M |
$-1.0M |
$-19.2M |
| Apr 2029 |
$35K |
$1.1M |
$-1.1M |
$-18.2M |
| Mar 2029 |
$23K |
$783K |
$-760K |
$-17.2M |
| Feb 2029 |
$23K |
$826K |
$-803K |
$-16.4M |
| Jan 2029 |
$24K |
$1.6M |
$-1.5M |
$-15.6M |
| Dec 2028 |
$111K |
$762K |
$-651K |
$-14.1M |
| Nov 2028 |
$23K |
$751K |
$-728K |
$-13.4M |
| Oct 2028 |
$23K |
$745K |
$-721K |
$-12.7M |
| Sep 2028 |
$23K |
$742K |
$-720K |
$-12.0M |