Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $583K |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.7M |
$1.9M |
$811K |
$1.9M |
| Nov 2028 |
$2.5M |
$1.9M |
$665K |
$1.1M |
| Oct 2028 |
$2.3M |
$1.8M |
$483K |
$404K |
| Sep 2028 |
$2.8M |
$1.6M |
$1.2M |
$-79K |
| Aug 2028 |
$2.8M |
$1.7M |
$1.1M |
$-1.3M |
| Jul 2028 |
$3.3M |
$1.6M |
$1.7M |
$-2.4M |
| Jun 2028 |
$2.7M |
$1.7M |
$1.1M |
$-4.1M |
| May 2028 |
$2.7M |
$1.9M |
$894K |
$-5.2M |
| Apr 2028 |
$2.7M |
$1.7M |
$1.0M |
$-6.1M |
| Mar 2028 |
$3.2M |
$1.9M |
$1.3M |
$-7.1M |
| Feb 2028 |
$1.1M |
$1.2M |
$-109K |
$-8.4M |
| Jan 2028 |
$1.3M |
$1.6M |
$-314K |
$-8.3M |