Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $319K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $144K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$3.0M |
$5.5M |
$-2.5M |
$-24.2M |
| Nov 2028 |
$3.2M |
$5.2M |
$-2.0M |
$-21.7M |
| Oct 2028 |
$3.2M |
$7.2M |
$-4.0M |
$-19.7M |
| Sep 2028 |
$3.6M |
$6.1M |
$-2.6M |
$-15.7M |
| Aug 2028 |
$3.3M |
$5.6M |
$-2.4M |
$-13.2M |
| Jul 2028 |
$3.9M |
$6.6M |
$-2.7M |
$-10.8M |
| Jun 2028 |
$3.7M |
$5.4M |
$-1.6M |
$-8.1M |
| May 2028 |
$3.5M |
$5.6M |
$-2.1M |
$-6.5M |
| Apr 2028 |
$4.3M |
$5.0M |
$-682K |
$-4.4M |
| Mar 2028 |
$2.9M |
$3.9M |
$-996K |
$-3.7M |
| Feb 2028 |
$2.9M |
$3.8M |
$-862K |
$-2.7M |
| Jan 2028 |
$5.9M |
$3.9M |
$2.0M |
$-1.9M |