Income Breakdown
| TV Revenue | $485K |
| 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 | $456K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$911K |
$521K |
$389K |
$955K |
| Nov 2028 |
$966K |
$1.0M |
$-44K |
$566K |
| Oct 2028 |
$959K |
$1.2M |
$-279K |
$610K |
| Sep 2028 |
$898K |
$444K |
$454K |
$889K |
| Aug 2028 |
$900K |
$467K |
$433K |
$435K |
| Jul 2028 |
$899K |
$439K |
$460K |
$2K |
| Jun 2028 |
$961K |
$451K |
$510K |
$-458K |
| May 2028 |
$959K |
$494K |
$465K |
$-968K |
| Apr 2028 |
$956K |
$480K |
$477K |
$-1.4M |
| Mar 2028 |
$954K |
$476K |
$478K |
$-1.9M |
| Feb 2028 |
$964K |
$486K |
$478K |
$-2.4M |
| Jan 2028 |
$959K |
$643K |
$317K |
$-2.9M |