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 | $818K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $568K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.0M |
$1.4M |
$-379K |
$388K |
| Nov 2028 |
$1.0M |
$1.0M |
$13K |
$767K |
| Oct 2028 |
$1.3M |
$1.4M |
$-142K |
$754K |
| Sep 2028 |
$1.0M |
$558K |
$458K |
$896K |
| Aug 2028 |
$1.0M |
$1.1M |
$-68K |
$438K |
| Jul 2028 |
$1.0M |
$1.1M |
$-75K |
$506K |
| Jun 2028 |
$1.2M |
$1.3M |
$-165K |
$582K |
| May 2028 |
$1.1M |
$779K |
$279K |
$747K |
| Apr 2028 |
$1.2M |
$1.4M |
$-253K |
$468K |
| Mar 2028 |
$1.0M |
$1.2M |
$-145K |
$722K |
| Feb 2028 |
$1.1M |
$1.1M |
$-78K |
$867K |
| Jan 2028 |
$1.1M |
$563K |
$490K |
$945K |