Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $259K |
| Matchday Revenue | $51K |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $830K |
| Staff Wages | $20K |
| Transfer Amortization | $291 |
| Debt Interest | $83K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$3.3M |
$2.4M |
$960K |
$-8.5M |
| Nov 2028 |
$3.9M |
$2.5M |
$1.4M |
$-9.4M |
| Oct 2028 |
$3.3M |
$2.2M |
$1.1M |
$-10.8M |
| Sep 2028 |
$2.5M |
$2.5M |
$86K |
$-11.9M |
| Aug 2028 |
$2.6M |
$2.1M |
$495K |
$-12.0M |
| Jul 2028 |
$2.9M |
$2.1M |
$805K |
$-12.5M |
| Jun 2028 |
$2.5M |
$2.1M |
$406K |
$-13.3M |
| May 2028 |
$2.5M |
$2.1M |
$359K |
$-13.7M |
| Apr 2028 |
$2.5M |
$2.1M |
$381K |
$-14.1M |
| Mar 2028 |
$2.5M |
$2.3M |
$189K |
$-14.4M |
| Feb 2028 |
$3.2M |
$2.4M |
$831K |
$-14.6M |
| Jan 2028 |
$1.3M |
$2.4M |
$-1.1M |
$-15.5M |