Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $475K |
| Matchday Revenue | $772K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $62K |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$4.2M |
$6.6M |
$-2.3M |
$-11.6M |
| Sep 2028 |
$3.8M |
$5.6M |
$-1.8M |
$-9.2M |
| Aug 2028 |
$3.1M |
$4.3M |
$-1.1M |
$-7.4M |
| Jul 2028 |
$3.1M |
$4.3M |
$-1.2M |
$-6.3M |
| Jun 2028 |
$6.3M |
$4.3M |
$2.1M |
$-5.1M |
| May 2028 |
$3.1M |
$6.2M |
$-3.1M |
$-7.2M |
| Apr 2028 |
$3.7M |
$4.2M |
$-441K |
$-4.1M |
| Mar 2028 |
$3.8M |
$4.7M |
$-915K |
$-3.7M |
| Feb 2028 |
$4.1M |
$5.1M |
$-989K |
$-2.8M |
| Jan 2028 |
$3.8M |
$5.2M |
$-1.4M |
$-1.8M |
| Dec 2027 |
$4.2M |
$4.8M |
$-600K |
$-349K |
| Nov 2027 |
$3.5M |
$4.6M |
$-1.1M |
$251K |