Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $547K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.7M |
$2.8M |
$-1.1M |
$-37.1M |
| Nov 2028 |
$1.6M |
$2.8M |
$-1.2M |
$-36.0M |
| Oct 2028 |
$1.6M |
$2.9M |
$-1.3M |
$-34.8M |
| Sep 2028 |
$631K |
$2.4M |
$-1.7M |
$-33.5M |
| Aug 2028 |
$634K |
$2.1M |
$-1.5M |
$-31.7M |
| Jul 2028 |
$637K |
$2.1M |
$-1.4M |
$-30.3M |
| Jun 2028 |
$1.1M |
$2.2M |
$-1.1M |
$-28.8M |
| May 2028 |
$640K |
$2.0M |
$-1.4M |
$-27.7M |
| Apr 2028 |
$649K |
$2.0M |
$-1.4M |
$-26.3M |
| Mar 2028 |
$640K |
$2.0M |
$-1.4M |
$-25.0M |
| Feb 2028 |
$629K |
$2.0M |
$-1.4M |
$-23.6M |
| Jan 2028 |
$620K |
$3.0M |
$-2.4M |
$-22.2M |