Income Breakdown
| TV Revenue | $344 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $159K |
| Staff Wages | $4K |
| Transfer Amortization | $354 |
| Debt Interest | $147K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2K |
$386K |
$-384K |
$-10.0M |
| Jul 2029 |
$4K |
$348K |
$-343K |
$-9.6M |
| Jun 2029 |
$2K |
$343K |
$-341K |
$-9.2M |
| May 2029 |
$2K |
$338K |
$-336K |
$-8.9M |
| Apr 2029 |
$2K |
$336K |
$-335K |
$-8.6M |
| Mar 2029 |
$11K |
$489K |
$-479K |
$-8.2M |
| Feb 2029 |
$32K |
$374K |
$-342K |
$-7.7M |
| Jan 2029 |
$35K |
$367K |
$-332K |
$-7.4M |
| Dec 2028 |
$23K |
$419K |
$-395K |
$-7.1M |
| Nov 2028 |
$30K |
$385K |
$-356K |
$-6.7M |
| Oct 2028 |
$37K |
$348K |
$-311K |
$-6.3M |
| Sep 2028 |
$26K |
$320K |
$-294K |
$-6.0M |