Income Breakdown
| TV Revenue | $181K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $784K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $368K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $295K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$203K |
$1.5M |
$-1.3M |
$-25.0M |
| Sep 2028 |
$44K |
$1.4M |
$-1.4M |
$-23.8M |
| Aug 2028 |
$46K |
$1.2M |
$-1.2M |
$-22.4M |
| Jul 2028 |
$44K |
$1.2M |
$-1.2M |
$-21.2M |
| Jun 2028 |
$39K |
$1.3M |
$-1.2M |
$-20.0M |
| May 2028 |
$40K |
$1.2M |
$-1.2M |
$-18.8M |
| Apr 2028 |
$40K |
$1.0M |
$-966K |
$-17.6M |
| Mar 2028 |
$40K |
$992K |
$-952K |
$-16.6M |
| Feb 2028 |
$41K |
$978K |
$-937K |
$-15.7M |
| Jan 2028 |
$40K |
$1.7M |
$-1.6M |
$-14.8M |
| Dec 2027 |
$40K |
$998K |
$-958K |
$-13.1M |
| Nov 2027 |
$46K |
$911K |
$-865K |
$-12.2M |