Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $244K |
| Matchday Revenue | $300K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$3.3M |
$3.6M |
$-345K |
$104K |
| Nov 2028 |
$3.9M |
$3.3M |
$535K |
$449K |
| Oct 2028 |
$2.7M |
$3.4M |
$-692K |
$-86K |
| Sep 2028 |
$3.0M |
$3.5M |
$-516K |
$606K |
| Aug 2028 |
$3.0M |
$3.2M |
$-250K |
$1.1M |
| Jul 2028 |
$3.2M |
$3.2M |
$-4K |
$1.4M |
| Jun 2028 |
$6.3M |
$2.9M |
$3.4M |
$1.4M |
| May 2028 |
$3.5M |
$3.2M |
$225K |
$-2.0M |
| Apr 2028 |
$3.3M |
$3.2M |
$112K |
$-2.2M |
| Mar 2028 |
$3.6M |
$3.1M |
$471K |
$-2.4M |
| Feb 2028 |
$3.2M |
$3.1M |
$125K |
$-2.8M |
| Jan 2028 |
$3.5M |
$3.1M |
$406K |
$-3.0M |