Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $62K |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $243K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.3M |
$2.7M |
$-371K |
$-16.7M |
| Nov 2028 |
$931K |
$1.7M |
$-732K |
$-16.4M |
| Oct 2028 |
$1.3M |
$2.0M |
$-736K |
$-15.6M |
| Sep 2028 |
$897K |
$1.4M |
$-552K |
$-14.9M |
| Aug 2028 |
$902K |
$1.2M |
$-316K |
$-14.3M |
| Jul 2028 |
$1.1M |
$1.2M |
$-67K |
$-14.0M |
| Jun 2028 |
$873K |
$1.1M |
$-271K |
$-14.0M |
| May 2028 |
$876K |
$1.4M |
$-568K |
$-13.7M |
| Apr 2028 |
$917K |
$1.1M |
$-222K |
$-13.1M |
| Mar 2028 |
$303K |
$960K |
$-656K |
$-12.9M |
| Feb 2028 |
$288K |
$989K |
$-700K |
$-12.2M |
| Jan 2028 |
$313K |
$1.5M |
$-1.2M |
$-11.5M |