Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $152K |
| Matchday Revenue | $45K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $115K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.0M |
$2.6M |
$-638K |
$-11.8M |
| Oct 2028 |
$1.5M |
$3.0M |
$-1.4M |
$-11.2M |
| Sep 2028 |
$2.0M |
$3.2M |
$-1.2M |
$-9.8M |
| Aug 2028 |
$1.7M |
$2.2M |
$-550K |
$-8.6M |
| Jul 2028 |
$1.6M |
$2.1M |
$-522K |
$-4.9M |
| Jun 2028 |
$1.9M |
$2.3M |
$-319K |
$-4.4M |
| May 2028 |
$1.6M |
$2.3M |
$-654K |
$-4.1M |
| Apr 2028 |
$21.7M |
$2.6M |
$19.1M |
$-3.4M |
| Mar 2028 |
$2.1M |
$2.7M |
$-585K |
$-22.5M |
| Feb 2028 |
$2.2M |
$2.7M |
$-570K |
$-21.9M |
| Jan 2028 |
$1.8M |
$3.6M |
$-1.9M |
$-21.3M |
| Dec 2027 |
$2.1M |
$2.7M |
$-635K |
$-19.5M |