Income Breakdown
| TV Revenue | $593K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $5K |
| Transfer Amortization | $3K |
| Debt Interest | $193K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.0M |
$1.5M |
$-465K |
$-13.4M |
| Sep 2028 |
$898K |
$954K |
$-56K |
$-12.9M |
| Aug 2028 |
$900K |
$898K |
$2K |
$-12.9M |
| Jul 2028 |
$899K |
$923K |
$-24K |
$-12.9M |
| Jun 2028 |
$976K |
$1.1M |
$-92K |
$-12.9M |
| May 2028 |
$1.0M |
$1.3M |
$-305K |
$-12.8M |
| Apr 2028 |
$990K |
$1.2M |
$-254K |
$-12.5M |
| Mar 2028 |
$1.0M |
$1.2M |
$-188K |
$-12.2M |
| Feb 2028 |
$1.1M |
$1.2M |
$-107K |
$-12.0M |
| Jan 2028 |
$976K |
$1.7M |
$-758K |
$-11.9M |
| Dec 2027 |
$976K |
$1.2M |
$-227K |
$-11.2M |
| Nov 2027 |
$357K |
$1.2M |
$-862K |
$-11.0M |