Income Breakdown
| TV Revenue | $451 |
| TV Placement Bonus | $90 |
| Matchday Revenue | $3K |
| Sponsorship | $4K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
Expense Breakdown
| Player Wages | $260K |
| Staff Wages | $9K |
| Transfer Amortization | $354 |
| Debt Interest | $117K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$23K |
$462K |
$-439K |
$-7.9M |
| Nov 2028 |
$23K |
$480K |
$-457K |
$-7.5M |
| Oct 2028 |
$28K |
$449K |
$-421K |
$-7.0M |
| Sep 2028 |
$51K |
$543K |
$-492K |
$-6.6M |
| Aug 2028 |
$18K |
$389K |
$-371K |
$-6.1M |
| Jul 2028 |
$15K |
$382K |
$-366K |
$-5.8M |
| Jun 2028 |
$5K |
$376K |
$-371K |
$-5.4M |
| May 2028 |
$5K |
$371K |
$-366K |
$-5.0M |
| Apr 2028 |
$5K |
$372K |
$-367K |
$-4.7M |
| Mar 2028 |
$6K |
$400K |
$-394K |
$-4.3M |
| Feb 2028 |
$47K |
$419K |
$-372K |
$-3.9M |
| Jan 2028 |
$82K |
$368K |
$-285K |
$-3.5M |