Income Breakdown
| TV Revenue | $606K |
| TV Placement Bonus | $61K |
| 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 | $739K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.2M |
$914K |
$239K |
$424K |
| Nov 2028 |
$1.3M |
$905K |
$361K |
$185K |
| Oct 2028 |
$1.1M |
$1.8M |
$-621K |
$-176K |
| Sep 2028 |
$1.0M |
$805K |
$211K |
$446K |
| Aug 2028 |
$1.0M |
$743K |
$276K |
$234K |
| Jul 2028 |
$1.0M |
$696K |
$321K |
$-41K |
| Jun 2028 |
$1.2M |
$834K |
$321K |
$-362K |
| May 2028 |
$959K |
$1.0M |
$-72K |
$-683K |
| Apr 2028 |
$956K |
$807K |
$150K |
$-611K |
| Mar 2028 |
$1.0M |
$843K |
$171K |
$-761K |
| Feb 2028 |
$1.0M |
$853K |
$171K |
$-931K |
| Jan 2028 |
$1.1M |
$877K |
$260K |
$-1.1M |