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) | $160K |
Expense Breakdown
| Player Wages | $631K |
| Staff Wages | $23K |
| Transfer Amortization | $958 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.1M |
$739K |
$392K |
$-1.6M |
| Nov 2028 |
$1.2M |
$749K |
$430K |
$-2.0M |
| Oct 2028 |
$1.2M |
$827K |
$398K |
$-2.4M |
| Sep 2028 |
$1.0M |
$857K |
$153K |
$-2.8M |
| Aug 2028 |
$959K |
$1.2M |
$-260K |
$-3.0M |
| Jul 2028 |
$958K |
$572K |
$386K |
$-2.7M |
| Jun 2028 |
$1.1M |
$488K |
$575K |
$-3.1M |
| May 2028 |
$1.0M |
$593K |
$412K |
$-3.7M |
| Apr 2028 |
$984K |
$542K |
$442K |
$-4.1M |
| Mar 2028 |
$1.0M |
$576K |
$472K |
$-4.6M |
| Feb 2028 |
$1.1M |
$610K |
$457K |
$-5.0M |
| Jan 2028 |
$1.1M |
$869K |
$187K |
$-5.5M |