Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $582K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$2.1M |
$3.5M |
$-1.4M |
$-39.7M |
| Sep 2028 |
$2.4M |
$5.1M |
$-2.6M |
$-38.3M |
| Aug 2028 |
$2.4M |
$3.0M |
$-628K |
$-35.7M |
| Jul 2028 |
$2.4M |
$3.0M |
$-649K |
$-35.0M |
| Jun 2028 |
$3.4M |
$3.1M |
$318K |
$-34.4M |
| May 2028 |
$2.4M |
$3.0M |
$-688K |
$-34.7M |
| Apr 2028 |
$2.5M |
$3.1M |
$-566K |
$-34.0M |
| Mar 2028 |
$2.2M |
$3.4M |
$-1.1M |
$-33.4M |
| Feb 2028 |
$2.3M |
$3.4M |
$-1.1M |
$-32.3M |
| Jan 2028 |
$2.5M |
$4.9M |
$-2.4M |
$-31.2M |
| Dec 2027 |
$2.5M |
$3.3M |
$-797K |
$-28.8M |
| Nov 2027 |
$2.5M |
$3.4M |
$-913K |
$-28.0M |