Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $931K |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.3M |
$4.2M |
$-2.9M |
$-63.6M |
| Oct 2028 |
$2.0M |
$4.8M |
$-2.8M |
$-60.6M |
| Sep 2028 |
$1.4M |
$5.4M |
$-4.0M |
$-57.8M |
| Aug 2028 |
$1.4M |
$3.5M |
$-2.1M |
$-53.9M |
| Jul 2028 |
$1.5M |
$3.5M |
$-2.0M |
$-51.8M |
| Jun 2028 |
$2.4M |
$3.7M |
$-1.4M |
$-49.7M |
| May 2028 |
$1.5M |
$4.0M |
$-2.5M |
$-48.4M |
| Apr 2028 |
$1.7M |
$3.5M |
$-1.9M |
$-45.8M |
| Mar 2028 |
$1.7M |
$4.0M |
$-2.3M |
$-43.9M |
| Feb 2028 |
$1.6M |
$4.2M |
$-2.6M |
$-41.7M |
| Jan 2028 |
$1.6M |
$5.9M |
$-4.4M |
$-39.1M |
| Dec 2027 |
$1.6M |
$4.0M |
$-2.4M |
$-34.8M |