Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$4.6M |
$3.3M |
$1.3M |
$21.3M |
| Nov 2028 |
$4.6M |
$3.2M |
$1.4M |
$20.0M |
| Oct 2028 |
$4.5M |
$3.9M |
$591K |
$18.7M |
| Sep 2028 |
$4.5M |
$4.4M |
$27K |
$18.1M |
| Aug 2028 |
$5.1M |
$3.9M |
$1.2M |
$18.0M |
| Jul 2028 |
$4.5M |
$4.0M |
$415K |
$16.9M |
| Jun 2028 |
$5.0M |
$3.7M |
$1.3M |
$16.4M |
| May 2028 |
$4.5M |
$4.6M |
$-68K |
$15.2M |
| Apr 2028 |
$24.4M |
$3.7M |
$20.8M |
$15.2M |
| Mar 2028 |
$4.4M |
$3.3M |
$1.1M |
$-5.5M |
| Feb 2028 |
$4.4M |
$3.1M |
$1.3M |
$-6.6M |
| Jan 2028 |
$7.0M |
$3.6M |
$3.4M |
$-7.9M |