Income Breakdown
| TV Revenue | $15K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $369K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $245K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$47K |
$747K |
$-700K |
$-16.6M |
| Nov 2028 |
$62K |
$892K |
$-829K |
$-15.9M |
| Oct 2028 |
$65K |
$999K |
$-934K |
$-15.1M |
| Sep 2028 |
$51K |
$924K |
$-873K |
$-14.1M |
| Aug 2028 |
$31K |
$702K |
$-671K |
$-13.3M |
| Jul 2028 |
$47K |
$688K |
$-641K |
$-12.6M |
| Jun 2028 |
$25K |
$660K |
$-635K |
$-11.9M |
| May 2028 |
$25K |
$747K |
$-722K |
$-11.3M |
| Apr 2028 |
$25K |
$645K |
$-621K |
$-10.6M |
| Mar 2028 |
$25K |
$610K |
$-586K |
$-10.0M |
| Feb 2028 |
$27K |
$615K |
$-587K |
$-9.4M |
| Jan 2028 |
$32K |
$1.0M |
$-974K |
$-8.8M |