Income Breakdown
| TV Revenue | $500K |
| TV Placement Bonus | $100K |
| 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 | $1.2M |
| Staff Wages | $23K |
| Transfer Amortization | $2K |
| Debt Interest | $294K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $583K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$721K |
$2.1M |
$-1.4M |
$-19.9M |
| Sep 2028 |
$16.4M |
$2.1M |
$14.3M |
$-18.5M |
| Aug 2028 |
$703K |
$2.1M |
$-1.4M |
$-32.8M |
| Jul 2028 |
$706K |
$2.1M |
$-1.4M |
$-31.4M |
| Jun 2028 |
$224K |
$2.0M |
$-1.8M |
$-30.0M |
| May 2028 |
$203K |
$2.1M |
$-1.9M |
$-28.2M |
| Apr 2028 |
$23K |
$1.7M |
$-1.7M |
$-26.3M |
| Mar 2028 |
$23K |
$1.4M |
$-1.4M |
$-24.6M |
| Feb 2028 |
$83K |
$1.4M |
$-1.3M |
$-23.2M |
| Jan 2028 |
$22K |
$2.4M |
$-2.4M |
$-21.8M |
| Dec 2027 |
$133K |
$1.5M |
$-1.3M |
$-19.5M |
| Nov 2027 |
$23K |
$1.3M |
$-1.3M |
$-18.1M |