Income Breakdown
| TV Revenue | $606K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $359K |
Expense Breakdown
| Player Wages | $769K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $579K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.4M |
$1.4M |
$21K |
$1.2M |
| Nov 2028 |
$1.5M |
$863K |
$609K |
$1.2M |
| Oct 2028 |
$1.4M |
$1.1M |
$267K |
$553K |
| Sep 2028 |
$1.1M |
$1.4M |
$-254K |
$286K |
| Aug 2028 |
$1.0M |
$2.0M |
$-982K |
$540K |
| Jul 2028 |
$1.0M |
$957K |
$60K |
$1.5M |
| Jun 2028 |
$1.2M |
$987K |
$226K |
$1.5M |
| May 2028 |
$1.2M |
$1.1M |
$94K |
$1.2M |
| Apr 2028 |
$1.2M |
$1.1M |
$93K |
$1.1M |
| Mar 2028 |
$1.2M |
$1.0M |
$119K |
$1.0M |
| Feb 2028 |
$1.2M |
$1.0M |
$119K |
$930K |
| Jan 2028 |
$1.0M |
$1.0M |
$20K |
$812K |