Income Breakdown
| TV Revenue | $430 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $274K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $190K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$5K |
$548K |
$-543K |
$-13.0M |
| Jul 2029 |
$12K |
$466K |
$-453K |
$-12.5M |
| Jun 2029 |
$5K |
$453K |
$-448K |
$-12.0M |
| May 2029 |
$5K |
$446K |
$-441K |
$-11.6M |
| Apr 2029 |
$6K |
$442K |
$-436K |
$-11.1M |
| Mar 2029 |
$15K |
$453K |
$-438K |
$-10.7M |
| Feb 2029 |
$9K |
$481K |
$-472K |
$-10.2M |
| Jan 2029 |
$7K |
$490K |
$-482K |
$-9.8M |
| Dec 2028 |
$8K |
$445K |
$-437K |
$-9.3M |
| Nov 2028 |
$7K |
$457K |
$-450K |
$-8.8M |
| Oct 2028 |
$8K |
$485K |
$-478K |
$-8.4M |
| Sep 2028 |
$7K |
$485K |
$-479K |
$-7.9M |