Income Breakdown
| TV Revenue | $62K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $181K |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $129K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $1.6M |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$375K |
$5.0M |
$-4.6M |
$-108.9M |
| Jul 2029 |
$2.8M |
$4.9M |
$-2.1M |
$-104.4M |
| Jun 2029 |
$248K |
$4.5M |
$-4.2M |
$-102.3M |
| May 2029 |
$248K |
$10.0M |
$-9.8M |
$-98.1M |
| Apr 2029 |
$247K |
$4.1M |
$-3.9M |
$-88.3M |
| Mar 2029 |
$909K |
$5.2M |
$-4.3M |
$-84.4M |
| Feb 2029 |
$441K |
$5.4M |
$-5.0M |
$-80.1M |
| Jan 2029 |
$627K |
$4.9M |
$-4.3M |
$-75.1M |
| Dec 2028 |
$749K |
$4.8M |
$-4.1M |
$-70.8M |
| Nov 2028 |
$690K |
$4.8M |
$-4.1M |
$-66.8M |
| Oct 2028 |
$527K |
$5.8M |
$-5.3M |
$-62.7M |
| Sep 2028 |
$962K |
$5.5M |
$-4.5M |
$-57.4M |