Income Breakdown
| TV Revenue | $387K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $478K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$409K |
$2.4M |
$-2.0M |
$-32.4M |
| Sep 2028 |
$408K |
$1.8M |
$-1.4M |
$-30.4M |
| Aug 2028 |
$404K |
$1.9M |
$-1.5M |
$-28.9M |
| Jul 2028 |
$411K |
$1.9M |
$-1.4M |
$-27.5M |
| Jun 2028 |
$421K |
$2.1M |
$-1.7M |
$-26.0M |
| May 2028 |
$178K |
$2.1M |
$-1.9M |
$-24.3M |
| Apr 2028 |
$114K |
$1.8M |
$-1.7M |
$-22.4M |
| Mar 2028 |
$170K |
$1.4M |
$-1.2M |
$-20.7M |
| Feb 2028 |
$185K |
$1.5M |
$-1.3M |
$-19.4M |
| Jan 2028 |
$166K |
$2.2M |
$-2.1M |
$-18.2M |
| Dec 2027 |
$538K |
$1.5M |
$-986K |
$-16.1M |
| Nov 2027 |
$163K |
$1.4M |
$-1.2M |
$-15.1M |