Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $5K |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $384K |
| Staff Wages | $10K |
| Transfer Amortization | $41 |
| Debt Interest | $211K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $88K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$20K |
$694K |
$-673K |
$-14.4M |
| Oct 2028 |
$18K |
$815K |
$-796K |
$-13.7M |
| Sep 2028 |
$53K |
$629K |
$-575K |
$-12.9M |
| Aug 2028 |
$10K |
$911K |
$-900K |
$-12.3M |
| Jul 2028 |
$30K |
$834K |
$-804K |
$-11.4M |
| Jun 2028 |
$10K |
$582K |
$-572K |
$-10.6M |
| May 2028 |
$10K |
$588K |
$-578K |
$-10.0M |
| Apr 2028 |
$10K |
$568K |
$-558K |
$-9.5M |
| Mar 2028 |
$10K |
$601K |
$-591K |
$-8.9M |
| Feb 2028 |
$10K |
$526K |
$-516K |
$-8.3M |
| Jan 2028 |
$14K |
$535K |
$-521K |
$-7.8M |
| Dec 2027 |
$21K |
$663K |
$-642K |
$-7.3M |