Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $483K |
| Staff Wages | $24K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $658K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.5M |
$1.2M |
$346K |
$4.0M |
| Nov 2028 |
$1.9M |
$1.1M |
$824K |
$3.6M |
| Oct 2028 |
$1.6M |
$1.3M |
$219K |
$2.8M |
| Sep 2028 |
$1.7M |
$1.2M |
$489K |
$2.6M |
| Aug 2028 |
$2.4M |
$1.3M |
$1.1M |
$2.1M |
| Jul 2028 |
$2.5M |
$1.3M |
$1.3M |
$1.0M |
| Jun 2028 |
$2.0M |
$769K |
$1.3M |
$-75K |
| May 2028 |
$817K |
$699K |
$118K |
$-1.3M |
| Apr 2028 |
$807K |
$523K |
$284K |
$-1.5M |
| Mar 2028 |
$815K |
$525K |
$290K |
$-1.8M |
| Feb 2028 |
$2.2M |
$626K |
$1.6M |
$-2.0M |
| Jan 2028 |
$787K |
$763K |
$24K |
$-3.7M |