Income Breakdown
| TV Revenue | $145K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $11K |
| Sponsorship | $5K |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $227K |
| Staff Wages | $5K |
| Transfer Amortization | $2K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$278K |
$373K |
$-95K |
$-1.7M |
| Nov 2028 |
$280K |
$380K |
$-100K |
$-1.6M |
| Oct 2028 |
$276K |
$577K |
$-302K |
$-1.5M |
| Sep 2028 |
$292K |
$412K |
$-120K |
$-1.2M |
| Aug 2028 |
$282K |
$370K |
$-89K |
$-1.1M |
| Jul 2028 |
$293K |
$301K |
$-8K |
$-990K |
| Jun 2028 |
$279K |
$293K |
$-14K |
$-984K |
| May 2028 |
$278K |
$383K |
$-106K |
$-973K |
| Apr 2028 |
$276K |
$293K |
$-17K |
$-869K |
| Mar 2028 |
$274K |
$323K |
$-50K |
$-854K |
| Feb 2028 |
$291K |
$307K |
$-17K |
$-807K |
| Jan 2028 |
$280K |
$324K |
$-45K |
$-793K |