Income Breakdown
| TV Revenue | $545K |
| 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 | $688K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$971K |
$821K |
$150K |
$473K |
| Nov 2028 |
$966K |
$788K |
$178K |
$323K |
| Oct 2028 |
$959K |
$908K |
$51K |
$145K |
| Sep 2028 |
$957K |
$688K |
$269K |
$94K |
| Aug 2028 |
$959K |
$1.1M |
$-178K |
$-175K |
| Jul 2028 |
$958K |
$648K |
$309K |
$3K |
| Jun 2028 |
$1.1M |
$682K |
$458K |
$-306K |
| May 2028 |
$1.0M |
$1.1M |
$-89K |
$-764K |
| Apr 2028 |
$1.0M |
$1.1M |
$-94K |
$-675K |
| Mar 2028 |
$1.0M |
$772K |
$241K |
$-581K |
| Feb 2028 |
$1.0M |
$761K |
$263K |
$-821K |
| Jan 2028 |
$1.0M |
$766K |
$253K |
$-1.1M |