Income Breakdown
| TV Revenue | $600K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
Expense Breakdown
| Player Wages | $518K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $33K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.2M |
$650K |
$549K |
$-3.3M |
| Oct 2028 |
$976K |
$862K |
$114K |
$-3.9M |
| Sep 2028 |
$1.0M |
$581K |
$450K |
$-4.0M |
| Aug 2028 |
$1.0M |
$618K |
$400K |
$-4.4M |
| Jul 2028 |
$1.0M |
$591K |
$426K |
$-4.8M |
| Jun 2028 |
$1.2M |
$536K |
$637K |
$-5.3M |
| May 2028 |
$1.0M |
$652K |
$381K |
$-5.9M |
| Apr 2028 |
$1.0M |
$661K |
$373K |
$-6.3M |
| Mar 2028 |
$1.2M |
$654K |
$496K |
$-6.7M |
| Feb 2028 |
$1.0M |
$693K |
$354K |
$-7.1M |
| Jan 2028 |
$1.2M |
$1.2M |
$-51K |
$-7.5M |
| Dec 2027 |
$1.2M |
$757K |
$404K |
$-7.5M |