Income Breakdown
| TV Revenue | $67K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $923 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $445K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $297K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $219K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$76K |
$974K |
$-898K |
$-20.1M |
| Nov 2028 |
$60K |
$963K |
$-902K |
$-19.2M |
| Oct 2028 |
$65K |
$1.1M |
$-1.0M |
$-18.3M |
| Sep 2028 |
$17K |
$1.0M |
$-992K |
$-17.2M |
| Aug 2028 |
$15K |
$874K |
$-859K |
$-16.3M |
| Jul 2028 |
$15K |
$823K |
$-808K |
$-15.4M |
| Jun 2028 |
$16K |
$836K |
$-820K |
$-14.6M |
| May 2028 |
$3K |
$837K |
$-833K |
$-13.8M |
| Apr 2028 |
$3K |
$774K |
$-771K |
$-12.9M |
| Mar 2028 |
$2K |
$686K |
$-684K |
$-12.2M |
| Feb 2028 |
$2K |
$676K |
$-673K |
$-11.5M |
| Jan 2028 |
$2K |
$1.2M |
$-1.2M |
$-10.8M |