Income Breakdown
| TV Revenue | $673K |
| TV Placement Bonus | $221K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $571K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $575K |
| Staff Wages | $18K |
| Transfer Amortization | $2K |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $348K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.5M |
$956K |
$557K |
$-2.8M |
| Nov 2028 |
$1.5M |
$936K |
$567K |
$-3.3M |
| Oct 2028 |
$1.5M |
$948K |
$561K |
$-3.9M |
| Sep 2028 |
$1.6M |
$1.1M |
$511K |
$-4.4M |
| Aug 2028 |
$1.6M |
$2.6M |
$-1.1M |
$-5.0M |
| Jul 2028 |
$1.5M |
$1.3M |
$141K |
$-3.9M |
| Jun 2028 |
$1.4M |
$1.4M |
$51K |
$-4.0M |
| May 2028 |
$1.6M |
$1.6M |
$-15K |
$-4.1M |
| Apr 2028 |
$1.6M |
$1.3M |
$389K |
$-4.1M |
| Mar 2028 |
$1.0M |
$1.2M |
$-135K |
$-4.5M |
| Feb 2028 |
$910K |
$841K |
$69K |
$-4.3M |
| Jan 2028 |
$760K |
$816K |
$-56K |
$-4.4M |