Income Breakdown
| TV Revenue | $620K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $209K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $711K |
| Staff Wages | $9K |
| Transfer Amortization | $333 |
| Debt Interest | $608K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $956K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$874K |
$2.3M |
$-1.4M |
$-41.4M |
| Jun 2029 |
$804K |
$2.2M |
$-1.4M |
$-39.9M |
| May 2029 |
$836K |
$2.4M |
$-1.5M |
$-38.5M |
| Apr 2029 |
$820K |
$2.2M |
$-1.4M |
$-37.0M |
| Mar 2029 |
$760K |
$2.2M |
$-1.5M |
$-35.6M |
| Feb 2029 |
$699K |
$2.0M |
$-1.3M |
$-34.1M |
| Jan 2029 |
$782K |
$3.6M |
$-2.8M |
$-32.9M |
| Dec 2028 |
$707K |
$2.0M |
$-1.3M |
$-30.1M |
| Nov 2028 |
$855K |
$2.0M |
$-1.1M |
$-28.8M |
| Oct 2028 |
$792K |
$2.2M |
$-1.4M |
$-27.6M |
| Sep 2028 |
$939K |
$2.6M |
$-1.7M |
$-26.2M |
| Aug 2028 |
$882K |
$2.3M |
$-1.4M |
$-24.6M |