Income Breakdown
| TV Revenue | $387 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
Expense Breakdown
| Player Wages | $213K |
| Staff Wages | $6K |
| Transfer Amortization | $104 |
| Debt Interest | $192K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$22K |
$487K |
$-465K |
$-13.0M |
| Jul 2029 |
$11K |
$724K |
$-713K |
$-12.5M |
| Jun 2029 |
$6K |
$468K |
$-463K |
$-11.8M |
| May 2029 |
$6K |
$456K |
$-451K |
$-11.4M |
| Apr 2029 |
$6K |
$453K |
$-448K |
$-10.9M |
| Mar 2029 |
$6K |
$503K |
$-497K |
$-10.5M |
| Feb 2029 |
$13K |
$458K |
$-446K |
$-10.0M |
| Jan 2029 |
$32K |
$528K |
$-496K |
$-9.5M |
| Dec 2028 |
$27K |
$642K |
$-615K |
$-9.0M |
| Nov 2028 |
$28K |
$480K |
$-452K |
$-8.4M |
| Oct 2028 |
$32K |
$471K |
$-440K |
$-8.0M |
| Sep 2028 |
$29K |
$598K |
$-569K |
$-7.5M |