Income Breakdown
| TV Revenue | $480K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $65K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $793K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $405K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $961K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$675K |
$2.2M |
$-1.5M |
$-27.5M |
| Sep 2028 |
$733K |
$2.3M |
$-1.6M |
$-26.0M |
| Aug 2028 |
$708K |
$2.0M |
$-1.3M |
$-24.4M |
| Jul 2028 |
$698K |
$2.0M |
$-1.3M |
$-23.1M |
| Jun 2028 |
$601K |
$1.9M |
$-1.3M |
$-21.9M |
| May 2028 |
$716K |
$2.1M |
$-1.4M |
$-20.6M |
| Apr 2028 |
$262K |
$1.3M |
$-1.1M |
$-19.1M |
| Mar 2028 |
$261K |
$1.3M |
$-1.0M |
$-18.1M |
| Feb 2028 |
$224K |
$1.3M |
$-1.0M |
$-17.1M |
| Jan 2028 |
$195K |
$1.9M |
$-1.7M |
$-16.0M |
| Dec 2027 |
$228K |
$1.3M |
$-1.1M |
$-14.3M |
| Nov 2027 |
$231K |
$1.2M |
$-937K |
$-13.2M |