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 | $609K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$971K |
$752K |
$219K |
$668K |
| Nov 2028 |
$966K |
$1.2M |
$-238K |
$449K |
| Oct 2028 |
$1.0M |
$972K |
$46K |
$687K |
| Sep 2028 |
$1.0M |
$1.1M |
$-128K |
$641K |
| Aug 2028 |
$1.0M |
$523K |
$496K |
$768K |
| Jul 2028 |
$1.0M |
$551K |
$466K |
$272K |
| Jun 2028 |
$1.2M |
$606K |
$586K |
$-193K |
| May 2028 |
$1.1M |
$661K |
$482K |
$-780K |
| Apr 2028 |
$1.3M |
$657K |
$599K |
$-1.3M |
| Mar 2028 |
$1.3M |
$658K |
$605K |
$-1.9M |
| Feb 2028 |
$1.3M |
$664K |
$614K |
$-2.5M |
| Jan 2028 |
$1.3M |
$792K |
$474K |
$-3.1M |