Income Breakdown
| TV Revenue | $603K |
| TV Placement Bonus | $0 |
| 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 | $756K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$1.0M |
$891K |
$146K |
$788K |
| Dec 2028 |
$1.0M |
$1.0M |
$13K |
$642K |
| Nov 2028 |
$1.1M |
$858K |
$239K |
$629K |
| Oct 2028 |
$1.0M |
$1.4M |
$-386K |
$390K |
| Sep 2028 |
$1.0M |
$1.2M |
$-167K |
$775K |
| Aug 2028 |
$1.0M |
$665K |
$358K |
$942K |
| Jul 2028 |
$1.0M |
$1.1M |
$-112K |
$584K |
| Jun 2028 |
$1.1M |
$691K |
$387K |
$696K |
| May 2028 |
$1.1M |
$1.4M |
$-341K |
$309K |
| Apr 2028 |
$1.0M |
$862K |
$188K |
$650K |
| Mar 2028 |
$1.1M |
$889K |
$171K |
$462K |
| Feb 2028 |
$1.0M |
$1.2M |
$-164K |
$290K |