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) | $0 |
Expense Breakdown
| Player Wages | $919K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.0M |
$1.1M |
$-41K |
$-1.1M |
| Nov 2028 |
$966K |
$755K |
$211K |
$-1.0M |
| Oct 2028 |
$1.0M |
$1.2M |
$-161K |
$-1.3M |
| Sep 2028 |
$1.1M |
$851K |
$282K |
$-1.1M |
| Aug 2028 |
$1.2M |
$1.0M |
$169K |
$-1.4M |
| Jul 2028 |
$1.1M |
$696K |
$439K |
$-1.5M |
| Jun 2028 |
$1.4M |
$906K |
$449K |
$-2.0M |
| May 2028 |
$1.0M |
$806K |
$212K |
$-2.4M |
| Apr 2028 |
$1.0M |
$841K |
$174K |
$-2.6M |
| Mar 2028 |
$1.0M |
$868K |
$145K |
$-2.8M |
| Feb 2028 |
$1.0M |
$907K |
$116K |
$-3.0M |
| Jan 2028 |
$1.1M |
$1.1M |
$86K |
$-3.1M |