Income Breakdown
| TV Revenue | $545K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $554K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$971K |
$731K |
$240K |
$-2.8M |
| Nov 2028 |
$966K |
$883K |
$83K |
$-3.1M |
| Oct 2028 |
$959K |
$1.5M |
$-501K |
$-3.2M |
| Sep 2028 |
$1.0M |
$1.0M |
$-32K |
$-2.7M |
| Aug 2028 |
$1.0M |
$700K |
$318K |
$-2.6M |
| Jul 2028 |
$1.0M |
$695K |
$322K |
$-2.9M |
| Jun 2028 |
$1.3M |
$759K |
$590K |
$-3.3M |
| May 2028 |
$1.0M |
$832K |
$186K |
$-3.9M |
| Apr 2028 |
$1.1M |
$825K |
$308K |
$-4.0M |
| Mar 2028 |
$1.1M |
$840K |
$291K |
$-4.4M |
| Feb 2028 |
$1.3M |
$843K |
$420K |
$-4.6M |
| Jan 2028 |
$1.1M |
$1.1M |
$60K |
$-5.1M |