Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $619K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $187K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $79K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$24K |
$900K |
$-876K |
$-12.7M |
| Sep 2028 |
$24K |
$675K |
$-652K |
$-11.8M |
| Aug 2028 |
$23K |
$655K |
$-631K |
$-11.2M |
| Jul 2028 |
$23K |
$701K |
$-678K |
$-10.5M |
| Jun 2028 |
$29K |
$906K |
$-877K |
$-9.9M |
| May 2028 |
$33K |
$841K |
$-808K |
$-9.0M |
| Apr 2028 |
$27K |
$716K |
$-689K |
$-8.2M |
| Mar 2028 |
$23K |
$569K |
$-546K |
$-7.5M |
| Feb 2028 |
$60K |
$564K |
$-505K |
$-6.9M |
| Jan 2028 |
$22K |
$819K |
$-796K |
$-6.4M |
| Dec 2027 |
$104K |
$547K |
$-444K |
$-5.6M |
| Nov 2027 |
$23K |
$545K |
$-522K |
$-5.2M |