Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $83K |
| Transfer Amortization | $0 |
| Debt Interest | $356K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.0M |
$2.6M |
$-599K |
$-24.4M |
| Nov 2028 |
$1.8M |
$2.7M |
$-876K |
$-23.8M |
| Oct 2028 |
$1.8M |
$2.8M |
$-950K |
$-22.9M |
| Sep 2028 |
$2.0M |
$2.3M |
$-242K |
$-21.9M |
| Aug 2028 |
$2.0M |
$2.2M |
$-186K |
$-21.7M |
| Jul 2028 |
$2.5M |
$2.3M |
$174K |
$-21.5M |
| Jun 2028 |
$2.1M |
$2.2M |
$-77K |
$-21.7M |
| May 2028 |
$2.1M |
$2.3M |
$-169K |
$-21.6M |
| Apr 2028 |
$1.9M |
$2.5M |
$-648K |
$-21.4M |
| Mar 2028 |
$1.9M |
$2.6M |
$-701K |
$-20.8M |
| Feb 2028 |
$1.8M |
$2.6M |
$-812K |
$-20.1M |
| Jan 2028 |
$2.1M |
$3.6M |
$-1.5M |
$-19.3M |