Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $868K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $98K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.1M |
$2.3M |
$-112K |
$-9.9M |
| Nov 2028 |
$2.2M |
$2.3M |
$-72K |
$-9.8M |
| Oct 2028 |
$22.0M |
$3.2M |
$18.7M |
$-9.7M |
| Sep 2028 |
$2.0M |
$2.8M |
$-890K |
$-28.4M |
| Aug 2028 |
$2.5M |
$3.1M |
$-528K |
$-27.5M |
| Jul 2028 |
$2.6M |
$3.3M |
$-698K |
$-27.0M |
| Jun 2028 |
$856K |
$2.3M |
$-1.4M |
$-26.3M |
| May 2028 |
$868K |
$1.9M |
$-1.1M |
$-24.9M |
| Apr 2028 |
$879K |
$1.9M |
$-1.1M |
$-23.8M |
| Mar 2028 |
$870K |
$1.9M |
$-1.0M |
$-22.8M |
| Feb 2028 |
$885K |
$1.9M |
$-1.0M |
$-21.7M |
| Jan 2028 |
$872K |
$2.9M |
$-2.0M |
$-20.7M |