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) | $0 |
Expense Breakdown
| Player Wages | $702K |
| Staff Wages | $30K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.0M |
$791K |
$227K |
$172K |
| Sep 2028 |
$898K |
$617K |
$280K |
$-69K |
| Aug 2028 |
$900K |
$811K |
$89K |
$-363K |
| Jul 2028 |
$899K |
$683K |
$216K |
$-465K |
| Jun 2028 |
$1.1M |
$701K |
$395K |
$-694K |
| May 2028 |
$1.1M |
$742K |
$342K |
$-1.1M |
| Apr 2028 |
$1.1M |
$755K |
$338K |
$-1.5M |
| Mar 2028 |
$1.1M |
$756K |
$386K |
$-1.8M |
| Feb 2028 |
$1.1M |
$865K |
$248K |
$-2.2M |
| Jan 2028 |
$1.0M |
$835K |
$185K |
$-2.5M |
| Dec 2027 |
$968K |
$723K |
$245K |
$-2.7M |
| Nov 2027 |
$1.1M |
$726K |
$409K |
$-2.9M |