Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $264K |
| Matchday Revenue | $164K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $653K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.1M |
$4.0M |
$-1.9M |
$-44.8M |
| Nov 2028 |
$2.2M |
$3.9M |
$-1.7M |
$-43.0M |
| Oct 2028 |
$1.8M |
$5.0M |
$-3.2M |
$-41.3M |
| Sep 2028 |
$1.4M |
$3.6M |
$-2.2M |
$-38.0M |
| Aug 2028 |
$1.4M |
$3.5M |
$-2.0M |
$-35.9M |
| Jul 2028 |
$1.4M |
$3.3M |
$-1.9M |
$-33.8M |
| Jun 2028 |
$2.5M |
$3.1M |
$-591K |
$-31.9M |
| May 2028 |
$1.5M |
$3.2M |
$-1.7M |
$-31.3M |
| Apr 2028 |
$1.6M |
$3.1M |
$-1.5M |
$-29.6M |
| Mar 2028 |
$2.0M |
$3.5M |
$-1.5M |
$-28.1M |
| Feb 2028 |
$1.7M |
$3.6M |
$-1.9M |
$-26.5M |
| Jan 2028 |
$1.6M |
$4.6M |
$-3.0M |
$-24.6M |