Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $958K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $482K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.1M |
$2.6M |
$-470K |
$-32.6M |
| Nov 2028 |
$2.1M |
$2.6M |
$-488K |
$-32.1M |
| Oct 2028 |
$2.1M |
$2.9M |
$-815K |
$-31.6M |
| Sep 2028 |
$2.1M |
$2.7M |
$-594K |
$-30.8M |
| Aug 2028 |
$2.1M |
$3.0M |
$-869K |
$-30.2M |
| Jul 2028 |
$813K |
$2.4M |
$-1.6M |
$-29.4M |
| Jun 2028 |
$811K |
$2.2M |
$-1.4M |
$-27.8M |
| May 2028 |
$259K |
$2.3M |
$-2.1M |
$-26.4M |
| Apr 2028 |
$229K |
$1.9M |
$-1.6M |
$-24.4M |
| Mar 2028 |
$229K |
$1.6M |
$-1.4M |
$-22.7M |
| Feb 2028 |
$229K |
$1.4M |
$-1.1M |
$-21.3M |
| Jan 2028 |
$437K |
$2.4M |
$-1.9M |
$-20.2M |