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) | $373K |
Expense Breakdown
| Player Wages | $923K |
| Staff Wages | $15K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.4M |
$1.0M |
$379K |
$1.1M |
| Nov 2028 |
$1.5M |
$1.5M |
$-32K |
$695K |
| Oct 2028 |
$1.3M |
$1.1M |
$176K |
$725K |
| Sep 2028 |
$1.2M |
$943K |
$288K |
$548K |
| Aug 2028 |
$1.2M |
$974K |
$189K |
$259K |
| Jul 2028 |
$1.2M |
$2.0M |
$-781K |
$69K |
| Jun 2028 |
$1.3M |
$1.2M |
$119K |
$849K |
| May 2028 |
$1.4M |
$1.4M |
$18K |
$730K |
| Apr 2028 |
$1.3M |
$1.1M |
$248K |
$711K |
| Mar 2028 |
$1.3M |
$840K |
$421K |
$462K |
| Feb 2028 |
$1.1M |
$1.5M |
$-448K |
$40K |
| Jan 2028 |
$980K |
$591K |
$389K |
$487K |