Income Breakdown
| TV Revenue | $344 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $733 |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $211K |
| Staff Wages | $4K |
| Transfer Amortization | $20 |
| Debt Interest | $193K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1K |
$483K |
$-482K |
$-13.1M |
| Jul 2029 |
$4K |
$436K |
$-432K |
$-12.6M |
| Jun 2029 |
$1K |
$426K |
$-425K |
$-12.2M |
| May 2029 |
$1K |
$601K |
$-600K |
$-11.7M |
| Apr 2029 |
$1K |
$415K |
$-413K |
$-11.1M |
| Mar 2029 |
$3K |
$478K |
$-475K |
$-10.7M |
| Feb 2029 |
$4K |
$411K |
$-406K |
$-10.2M |
| Jan 2029 |
$4K |
$443K |
$-439K |
$-9.8M |
| Dec 2028 |
$4K |
$417K |
$-413K |
$-9.4M |
| Nov 2028 |
$5K |
$419K |
$-413K |
$-9.0M |
| Oct 2028 |
$4K |
$509K |
$-505K |
$-8.6M |
| Sep 2028 |
$38K |
$436K |
$-398K |
$-8.1M |