Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $16K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $411K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $189K |
| Loan Fees (Out) | $52K |
| Facility Maintenance | $126K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$47K |
$789K |
$-742K |
$-12.9M |
| Aug 2028 |
$4K |
$566K |
$-563K |
$-12.2M |
| Jul 2028 |
$14K |
$499K |
$-485K |
$-11.6M |
| Jun 2028 |
$4K |
$507K |
$-503K |
$-11.1M |
| May 2028 |
$4K |
$500K |
$-496K |
$-10.6M |
| Apr 2028 |
$4K |
$498K |
$-494K |
$-10.1M |
| Mar 2028 |
$4K |
$490K |
$-487K |
$-9.6M |
| Feb 2028 |
$4K |
$483K |
$-479K |
$-9.1M |
| Jan 2028 |
$4K |
$883K |
$-879K |
$-8.7M |
| Dec 2027 |
$13K |
$481K |
$-468K |
$-7.8M |
| Nov 2027 |
$12K |
$540K |
$-528K |
$-7.3M |
| Oct 2027 |
$17K |
$642K |
$-625K |
$-6.8M |