Income Breakdown
| TV Revenue | $120K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $687K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $265K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$131K |
$2.5M |
$-2.3M |
$-46.9M |
| Oct 2028 |
$26K |
$2.5M |
$-2.4M |
$-44.5M |
| Sep 2028 |
$26K |
$2.5M |
$-2.5M |
$-42.1M |
| Aug 2028 |
$26K |
$1.7M |
$-1.7M |
$-39.6M |
| Jul 2028 |
$26K |
$1.8M |
$-1.8M |
$-37.9M |
| Jun 2028 |
$333K |
$1.7M |
$-1.3M |
$-36.1M |
| May 2028 |
$27K |
$2.2M |
$-2.1M |
$-34.8M |
| Apr 2028 |
$28K |
$1.6M |
$-1.6M |
$-32.7M |
| Mar 2028 |
$29K |
$2.3M |
$-2.3M |
$-31.1M |
| Feb 2028 |
$28K |
$1.8M |
$-1.8M |
$-28.8M |
| Jan 2028 |
$29K |
$3.0M |
$-3.0M |
$-27.0M |
| Dec 2027 |
$30K |
$1.9M |
$-1.9M |
$-24.0M |