Income Breakdown
| TV Revenue | $593K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $499K |
Expense Breakdown
| Player Wages | $984K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.5M |
$1.1M |
$465K |
$269K |
| Sep 2028 |
$1.1M |
$1.1M |
$12K |
$-196K |
| Aug 2028 |
$1.0M |
$2.0M |
$-1.0M |
$-208K |
| Jul 2028 |
$1.0M |
$1.4M |
$-373K |
$809K |
| Jun 2028 |
$1.3M |
$1.1M |
$165K |
$1.2M |
| May 2028 |
$1.2M |
$1.1M |
$164K |
$1.0M |
| Apr 2028 |
$1.2M |
$1.1M |
$96K |
$853K |
| Mar 2028 |
$1.2M |
$594K |
$607K |
$758K |
| Feb 2028 |
$1.0M |
$1.7M |
$-697K |
$150K |
| Jan 2028 |
$986K |
$425K |
$561K |
$847K |
| Dec 2027 |
$1.0M |
$625K |
$401K |
$286K |
| Nov 2027 |
$984K |
$458K |
$526K |
$-115K |