Income Breakdown
| TV Revenue | $765 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $600 |
Expense Breakdown
| Player Wages | $122K |
| Staff Wages | $5K |
| Transfer Amortization | $479 |
| Debt Interest | $60K |
| Loan Fees (Out) | $150 |
| Facility Maintenance | $40K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1K |
$228K |
$-227K |
$-4.1M |
| Oct 2028 |
$735 |
$199K |
$-198K |
$-3.9M |
| Sep 2028 |
$724 |
$226K |
$-225K |
$-3.7M |
| Aug 2028 |
$1K |
$183K |
$-182K |
$-3.5M |
| Jul 2028 |
$4K |
$181K |
$-177K |
$-3.3M |
| Jun 2028 |
$708 |
$193K |
$-192K |
$-3.1M |
| May 2028 |
$701 |
$209K |
$-208K |
$-2.9M |
| Apr 2028 |
$5K |
$207K |
$-202K |
$-2.7M |
| Mar 2028 |
$6K |
$199K |
$-193K |
$-2.5M |
| Feb 2028 |
$9K |
$193K |
$-184K |
$-2.3M |
| Jan 2028 |
$5K |
$263K |
$-258K |
$-2.1M |
| Dec 2027 |
$7K |
$158K |
$-151K |
$-1.9M |