Income Breakdown
| TV Revenue | $500K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $421K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $468K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.3M |
$959K |
$362K |
$-4.0M |
| Sep 2028 |
$3.6M |
$995K |
$2.6M |
$-4.3M |
| Aug 2028 |
$606K |
$1.0M |
$-408K |
$-6.9M |
| Jul 2028 |
$170K |
$730K |
$-560K |
$-6.5M |
| Jun 2028 |
$170K |
$798K |
$-627K |
$-5.9M |
| May 2028 |
$34K |
$684K |
$-650K |
$-5.3M |
| Apr 2028 |
$33K |
$577K |
$-544K |
$-4.6M |
| Mar 2028 |
$34K |
$480K |
$-446K |
$-4.1M |
| Feb 2028 |
$33K |
$476K |
$-442K |
$-3.6M |
| Jan 2028 |
$33K |
$915K |
$-883K |
$-3.2M |
| Dec 2027 |
$351K |
$462K |
$-110K |
$-2.3M |
| Nov 2027 |
$33K |
$458K |
$-424K |
$-2.2M |