Income Breakdown
| TV Revenue | $344 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $739 |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $323K |
| Staff Wages | $6K |
| Transfer Amortization | $978 |
| Debt Interest | $252K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1K |
$657K |
$-656K |
$-17.1M |
| Jul 2029 |
$7K |
$648K |
$-641K |
$-16.5M |
| Jun 2029 |
$1K |
$555K |
$-553K |
$-15.8M |
| May 2029 |
$1K |
$592K |
$-591K |
$-15.3M |
| Apr 2029 |
$1K |
$563K |
$-562K |
$-14.7M |
| Mar 2029 |
$1K |
$734K |
$-733K |
$-14.1M |
| Feb 2029 |
$3K |
$672K |
$-669K |
$-13.4M |
| Jan 2029 |
$8K |
$557K |
$-549K |
$-12.7M |
| Dec 2028 |
$7K |
$621K |
$-614K |
$-12.2M |
| Nov 2028 |
$8K |
$584K |
$-576K |
$-11.6M |
| Oct 2028 |
$9K |
$646K |
$-637K |
$-11.0M |
| Sep 2028 |
$7K |
$622K |
$-615K |
$-10.3M |