Income Breakdown
| TV Revenue | $146K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $15K |
| Sponsorship | $5K |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $474K |
| Staff Wages | $10K |
| Transfer Amortization | $479 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $144K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$336K |
$653K |
$-316K |
$-5.5M |
| Nov 2028 |
$340K |
$531K |
$-191K |
$-5.2M |
| Oct 2028 |
$352K |
$561K |
$-210K |
$-5.0M |
| Sep 2028 |
$384K |
$893K |
$-509K |
$-4.8M |
| Aug 2028 |
$316K |
$464K |
$-148K |
$-4.3M |
| Jul 2028 |
$329K |
$424K |
$-95K |
$-4.2M |
| Jun 2028 |
$313K |
$424K |
$-111K |
$-4.1M |
| May 2028 |
$312K |
$640K |
$-328K |
$-4.0M |
| Apr 2028 |
$310K |
$426K |
$-115K |
$-3.6M |
| Mar 2028 |
$309K |
$425K |
$-116K |
$-3.5M |
| Feb 2028 |
$332K |
$437K |
$-106K |
$-3.4M |
| Jan 2028 |
$331K |
$476K |
$-144K |
$-3.3M |