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) | $396K |
Expense Breakdown
| Player Wages | $634K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $619K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$1.4M |
$1.3M |
$154K |
$1.2M |
| Nov 2028 |
$1.4M |
$770K |
$586K |
$1.1M |
| Oct 2028 |
$1.4M |
$793K |
$590K |
$469K |
| Sep 2028 |
$1.1M |
$788K |
$334K |
$-121K |
| Aug 2028 |
$1.0M |
$1.5M |
$-490K |
$-455K |
| Jul 2028 |
$1.0M |
$1.6M |
$-629K |
$35K |
| Jun 2028 |
$1.2M |
$943K |
$223K |
$664K |
| May 2028 |
$1.0M |
$443K |
$600K |
$441K |
| Apr 2028 |
$977K |
$452K |
$524K |
$-159K |
| Mar 2028 |
$911K |
$457K |
$454K |
$-683K |
| Feb 2028 |
$975K |
$495K |
$480K |
$-1.1M |
| Jan 2028 |
$966K |
$536K |
$429K |
$-1.6M |