Income Breakdown
| TV Revenue | $416K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $5K |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $875K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $248K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$606K |
$1.2M |
$-558K |
$-6.4M |
| Sep 2028 |
$615K |
$993K |
$-378K |
$-5.9M |
| Aug 2028 |
$793K |
$863K |
$-71K |
$-5.5M |
| Jul 2028 |
$732K |
$830K |
$-99K |
$-5.4M |
| Jun 2028 |
$914K |
$804K |
$109K |
$-5.3M |
| May 2028 |
$730K |
$837K |
$-106K |
$-5.4M |
| Apr 2028 |
$787K |
$854K |
$-67K |
$-5.3M |
| Mar 2028 |
$857K |
$1.0M |
$-179K |
$-5.3M |
| Feb 2028 |
$922K |
$1.1M |
$-204K |
$-5.1M |
| Jan 2028 |
$895K |
$1.0M |
$-148K |
$-4.9M |
| Dec 2027 |
$888K |
$1.0M |
$-132K |
$-4.7M |
| Nov 2027 |
$849K |
$1.0M |
$-196K |
$-4.6M |