Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $437 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $786 |
Expense Breakdown
| Player Wages | $169K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $108K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $101K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$6K |
$386K |
$-380K |
$-7.4M |
| Oct 2028 |
$6K |
$326K |
$-320K |
$-7.0M |
| Sep 2028 |
$5K |
$383K |
$-377K |
$-6.7M |
| Aug 2028 |
$13K |
$311K |
$-297K |
$-6.3M |
| Jul 2028 |
$11K |
$319K |
$-307K |
$-6.0M |
| Jun 2028 |
$5K |
$297K |
$-291K |
$-5.7M |
| May 2028 |
$7K |
$344K |
$-337K |
$-5.4M |
| Apr 2028 |
$10K |
$353K |
$-343K |
$-5.0M |
| Mar 2028 |
$9K |
$339K |
$-330K |
$-4.7M |
| Feb 2028 |
$40K |
$331K |
$-291K |
$-4.4M |
| Jan 2028 |
$3K |
$488K |
$-484K |
$-4.1M |
| Dec 2027 |
$7K |
$366K |
$-359K |
$-3.6M |