Income Breakdown
| TV Revenue | $463K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $70K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $417K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $451K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $959K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$657K |
$1.8M |
$-1.2M |
$-30.7M |
| Jun 2029 |
$514K |
$1.8M |
$-1.3M |
$-29.5M |
| May 2029 |
$575K |
$1.8M |
$-1.3M |
$-28.2M |
| Apr 2029 |
$506K |
$1.7M |
$-1.2M |
$-27.0M |
| Mar 2029 |
$401K |
$1.7M |
$-1.3M |
$-25.7M |
| Feb 2029 |
$593K |
$1.6M |
$-1.0M |
$-24.4M |
| Jan 2029 |
$590K |
$2.7M |
$-2.1M |
$-23.4M |
| Dec 2028 |
$686K |
$1.6M |
$-915K |
$-21.3M |
| Nov 2028 |
$680K |
$1.6M |
$-920K |
$-20.4M |
| Oct 2028 |
$627K |
$1.9M |
$-1.2M |
$-19.5M |
| Sep 2028 |
$613K |
$1.7M |
$-1.1M |
$-18.3M |
| Aug 2028 |
$599K |
$1.6M |
$-1.0M |
$-17.2M |