Income Breakdown
| TV Revenue | $606K |
| TV Placement Bonus | $121K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $797K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $70K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.3M |
$967K |
$307K |
$-7.2M |
| Nov 2028 |
$1.1M |
$1.1M |
$95K |
$-7.5M |
| Oct 2028 |
$1.0M |
$1.3M |
$-302K |
$-7.6M |
| Sep 2028 |
$1.0M |
$850K |
$166K |
$-7.3M |
| Aug 2028 |
$1.0M |
$944K |
$74K |
$-7.5M |
| Jul 2028 |
$1.0M |
$790K |
$227K |
$-7.6M |
| Jun 2028 |
$1.1M |
$916K |
$139K |
$-7.8M |
| May 2028 |
$959K |
$1.0M |
$-82K |
$-7.9M |
| Apr 2028 |
$956K |
$1.0M |
$-78K |
$-7.8M |
| Mar 2028 |
$954K |
$1.0M |
$-83K |
$-7.8M |
| Feb 2028 |
$964K |
$1.1M |
$-134K |
$-7.7M |
| Jan 2028 |
$959K |
$1.4M |
$-424K |
$-7.6M |