Income Breakdown
| TV Revenue | $999K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $285K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $774K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.3M |
$3.7M |
$-2.4M |
$-52.6M |
| Sep 2028 |
$1.7M |
$3.6M |
$-1.9M |
$-50.2M |
| Aug 2028 |
$1.6M |
$3.2M |
$-1.6M |
$-48.2M |
| Jul 2028 |
$1.6M |
$3.2M |
$-1.6M |
$-46.6M |
| Jun 2028 |
$1.8M |
$3.3M |
$-1.5M |
$-45.0M |
| May 2028 |
$1.4M |
$3.5M |
$-2.1M |
$-43.4M |
| Apr 2028 |
$1.3M |
$3.2M |
$-2.0M |
$-41.3M |
| Mar 2028 |
$954K |
$2.8M |
$-1.8M |
$-39.4M |
| Feb 2028 |
$969K |
$2.8M |
$-1.8M |
$-37.6M |
| Jan 2028 |
$959K |
$4.5M |
$-3.5M |
$-35.7M |
| Dec 2027 |
$1.1M |
$3.3M |
$-2.2M |
$-32.2M |
| Nov 2027 |
$1.3M |
$2.8M |
$-1.5M |
$-30.0M |