Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $134K |
| Matchday Revenue | $60K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $431K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.7M |
$3.1M |
$-1.4M |
$-29.2M |
| Oct 2028 |
$1.7M |
$4.1M |
$-2.4M |
$-27.8M |
| Sep 2028 |
$1.7M |
$3.4M |
$-1.7M |
$-25.4M |
| Aug 2028 |
$1.8M |
$3.5M |
$-1.7M |
$-23.7M |
| Jul 2028 |
$1.7M |
$3.3M |
$-1.6M |
$-22.0M |
| Jun 2028 |
$1.8M |
$3.3M |
$-1.5M |
$-20.4M |
| May 2028 |
$1.8M |
$3.5M |
$-1.8M |
$-18.9M |
| Apr 2028 |
$2.0M |
$3.2M |
$-1.3M |
$-17.2M |
| Mar 2028 |
$1.4M |
$2.8M |
$-1.4M |
$-15.9M |
| Feb 2028 |
$1.5M |
$2.8M |
$-1.3M |
$-14.6M |
| Jan 2028 |
$1.4M |
$3.4M |
$-1.9M |
$-13.2M |
| Dec 2027 |
$1.8M |
$3.5M |
$-1.7M |
$-11.3M |