Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $16K |
| Transfer Amortization | $4K |
| Debt Interest | $69K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.0M |
$4.3M |
$-2.3M |
$-11.9M |
| Oct 2028 |
$2.0M |
$4.3M |
$-2.2M |
$-9.6M |
| Sep 2028 |
$2.2M |
$4.3M |
$-2.1M |
$-7.4M |
| Aug 2028 |
$2.0M |
$3.5M |
$-1.5M |
$-5.3M |
| Jul 2028 |
$2.0M |
$3.5M |
$-1.5M |
$16.4M |
| Jun 2028 |
$2.5M |
$3.2M |
$-750K |
$18.0M |
| May 2028 |
$1.9M |
$3.1M |
$-1.2M |
$18.7M |
| Apr 2028 |
$1.9M |
$3.2M |
$-1.2M |
$19.9M |
| Mar 2028 |
$24.5M |
$3.3M |
$21.3M |
$21.1M |
| Feb 2028 |
$1.9M |
$3.5M |
$-1.6M |
$-146K |
| Jan 2028 |
$2.1M |
$3.5M |
$-1.4M |
$1.4M |
| Dec 2027 |
$2.1M |
$3.8M |
$-1.7M |
$2.8M |