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) | $0 |
Expense Breakdown
| Player Wages | $187K |
| Staff Wages | $6K |
| Transfer Amortization | $270 |
| Debt Interest | $197K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$5K |
$466K |
$-461K |
$-13.4M |
| Jul 2029 |
$11K |
$448K |
$-437K |
$-12.9M |
| Jun 2029 |
$5K |
$414K |
$-409K |
$-12.5M |
| May 2029 |
$5K |
$408K |
$-403K |
$-12.1M |
| Apr 2029 |
$5K |
$405K |
$-400K |
$-11.7M |
| Mar 2029 |
$9K |
$477K |
$-468K |
$-11.3M |
| Feb 2029 |
$7K |
$487K |
$-481K |
$-10.8M |
| Jan 2029 |
$8K |
$481K |
$-473K |
$-10.3M |
| Dec 2028 |
$7K |
$478K |
$-471K |
$-9.8M |
| Nov 2028 |
$9K |
$466K |
$-457K |
$-9.4M |
| Oct 2028 |
$8K |
$481K |
$-472K |
$-8.9M |
| Sep 2028 |
$8K |
$657K |
$-649K |
$-8.4M |