Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $453K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $176K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.8M |
$1.9M |
$815K |
$-12.1M |
| Nov 2028 |
$893K |
$1.3M |
$-357K |
$-12.9M |
| Oct 2028 |
$885K |
$1.3M |
$-377K |
$-12.5M |
| Sep 2028 |
$897K |
$1.2M |
$-348K |
$-12.1M |
| Aug 2028 |
$902K |
$1.1M |
$-200K |
$-11.8M |
| Jul 2028 |
$1.1M |
$1.2M |
$-87K |
$-11.6M |
| Jun 2028 |
$873K |
$1.0M |
$-176K |
$-11.5M |
| May 2028 |
$876K |
$1.0M |
$-172K |
$-11.3M |
| Apr 2028 |
$875K |
$1.0M |
$-172K |
$-11.2M |
| Mar 2028 |
$247K |
$836K |
$-588K |
$-11.0M |
| Feb 2028 |
$247K |
$840K |
$-593K |
$-10.4M |
| Jan 2028 |
$255K |
$1.3M |
$-1.0M |
$-9.8M |