Income Breakdown
| TV Revenue | $360 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $62K |
Expense Breakdown
| Player Wages | $352K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $167K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$70K |
$602K |
$-531K |
$-11.3M |
| Nov 2028 |
$72K |
$505K |
$-432K |
$-10.8M |
| Oct 2028 |
$84K |
$943K |
$-860K |
$-10.3M |
| Sep 2028 |
$74K |
$614K |
$-540K |
$-9.5M |
| Aug 2028 |
$45K |
$695K |
$-650K |
$-8.9M |
| Jul 2028 |
$13K |
$424K |
$-411K |
$-8.3M |
| Jun 2028 |
$6K |
$426K |
$-420K |
$-7.9M |
| May 2028 |
$6K |
$459K |
$-453K |
$-7.4M |
| Apr 2028 |
$6K |
$408K |
$-402K |
$-7.0M |
| Mar 2028 |
$6K |
$422K |
$-417K |
$-6.6M |
| Feb 2028 |
$37K |
$522K |
$-485K |
$-6.2M |
| Jan 2028 |
$66K |
$463K |
$-397K |
$-5.7M |