Income Breakdown
| TV Revenue | $530K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $30K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $326K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $316K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $950K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$686K |
$1.6M |
$-915K |
$-21.3M |
| Nov 2028 |
$680K |
$1.6M |
$-920K |
$-20.4M |
| Oct 2028 |
$627K |
$1.9M |
$-1.2M |
$-19.5M |
| Sep 2028 |
$613K |
$1.7M |
$-1.1M |
$-18.3M |
| Aug 2028 |
$599K |
$1.6M |
$-1.0M |
$-17.2M |
| Jul 2028 |
$631K |
$1.6M |
$-990K |
$-16.1M |
| Jun 2028 |
$623K |
$1.6M |
$-954K |
$-15.1M |
| May 2028 |
$632K |
$1.7M |
$-1.0M |
$-14.2M |
| Apr 2028 |
$253K |
$1.0M |
$-780K |
$-13.2M |
| Mar 2028 |
$203K |
$1.0M |
$-839K |
$-12.4M |
| Feb 2028 |
$213K |
$967K |
$-754K |
$-11.5M |
| Jan 2028 |
$215K |
$1.4M |
$-1.2M |
$-10.8M |