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) | $208K |
Expense Breakdown
| Player Wages | $901K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $128K |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.2M |
$1.1M |
$64K |
$181K |
| Nov 2028 |
$1.2M |
$1.1M |
$135K |
$117K |
| Oct 2028 |
$1.4M |
$1.5M |
$-26K |
$-18K |
| Sep 2028 |
$1.1M |
$1.3M |
$-190K |
$8K |
| Aug 2028 |
$959K |
$1.6M |
$-629K |
$199K |
| Jul 2028 |
$958K |
$1.1M |
$-104K |
$828K |
| Jun 2028 |
$1.2M |
$1.2M |
$-11K |
$932K |
| May 2028 |
$1.3M |
$1.2M |
$109K |
$943K |
| Apr 2028 |
$1.2M |
$1.3M |
$-90K |
$834K |
| Mar 2028 |
$1.2M |
$1.4M |
$-206K |
$923K |
| Feb 2028 |
$1.3M |
$1.3M |
$43K |
$1.1M |
| Jan 2028 |
$1.3M |
$957K |
$301K |
$1.1M |