Income Breakdown
| TV Revenue | $419 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $155K |
| Staff Wages | $9K |
| Transfer Amortization | $2K |
| Debt Interest | $95K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$9K |
$338K |
$-329K |
$-6.5M |
| Aug 2028 |
$6K |
$418K |
$-412K |
$-6.2M |
| Jul 2028 |
$9K |
$349K |
$-341K |
$-5.7M |
| Jun 2028 |
$6K |
$358K |
$-352K |
$-5.4M |
| May 2028 |
$6K |
$352K |
$-347K |
$-5.1M |
| Apr 2028 |
$7K |
$336K |
$-329K |
$-4.7M |
| Mar 2028 |
$22K |
$356K |
$-334K |
$-4.4M |
| Feb 2028 |
$75K |
$348K |
$-273K |
$-4.0M |
| Jan 2028 |
$47K |
$334K |
$-287K |
$-3.8M |
| Dec 2027 |
$63K |
$334K |
$-272K |
$-3.5M |
| Nov 2027 |
$74K |
$329K |
$-255K |
$-3.2M |
| Oct 2027 |
$48K |
$324K |
$-276K |
$-3.0M |