Income Breakdown
| TV Revenue | $6K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $835K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $122K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$12K |
$2.3M |
$-2.3M |
$-56.8M |
| Jul 2029 |
$603K |
$2.3M |
$-1.7M |
$-54.4M |
| Jun 2029 |
$13K |
$2.0M |
$-2.0M |
$-52.8M |
| May 2029 |
$23K |
$3.2M |
$-3.2M |
$-50.8M |
| Apr 2029 |
$39K |
$2.4M |
$-2.3M |
$-47.5M |
| Mar 2029 |
$41K |
$2.5M |
$-2.4M |
$-45.2M |
| Feb 2029 |
$47K |
$2.2M |
$-2.2M |
$-42.8M |
| Jan 2029 |
$47K |
$2.4M |
$-2.3M |
$-40.6M |
| Dec 2028 |
$52K |
$2.5M |
$-2.5M |
$-38.3M |
| Nov 2028 |
$157K |
$2.3M |
$-2.2M |
$-35.9M |
| Oct 2028 |
$107K |
$2.4M |
$-2.3M |
$-33.7M |
| Sep 2028 |
$38K |
$2.9M |
$-2.8M |
$-31.4M |