Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $121K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $940K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $419K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.5M |
$2.5M |
$-994K |
$-28.4M |
| Sep 2028 |
$1.5M |
$2.2M |
$-667K |
$-27.4M |
| Aug 2028 |
$1.5M |
$2.3M |
$-776K |
$-26.7M |
| Jul 2028 |
$608K |
$2.0M |
$-1.4M |
$-25.9M |
| Jun 2028 |
$615K |
$1.9M |
$-1.3M |
$-24.6M |
| May 2028 |
$178K |
$1.7M |
$-1.5M |
$-23.3M |
| Apr 2028 |
$167K |
$1.6M |
$-1.4M |
$-21.7M |
| Mar 2028 |
$116K |
$1.5M |
$-1.4M |
$-20.3M |
| Feb 2028 |
$144K |
$1.2M |
$-1.1M |
$-18.9M |
| Jan 2028 |
$118K |
$2.1M |
$-1.9M |
$-17.9M |
| Dec 2027 |
$208K |
$1.6M |
$-1.4M |
$-15.9M |
| Nov 2027 |
$111K |
$1.2M |
$-1.1M |
$-14.5M |