Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $450K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $452K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.5M |
$3.0M |
$-548K |
$-31.1M |
| Oct 2028 |
$2.2M |
$3.7M |
$-1.5M |
$-30.5M |
| Sep 2028 |
$1.8M |
$2.5M |
$-652K |
$-29.0M |
| Aug 2028 |
$1.8M |
$2.7M |
$-894K |
$-28.4M |
| Jul 2028 |
$2.1M |
$2.5M |
$-350K |
$-27.5M |
| Jun 2028 |
$1.9M |
$2.5M |
$-602K |
$-27.1M |
| May 2028 |
$2.2M |
$2.9M |
$-718K |
$-26.5M |
| Apr 2028 |
$2.2M |
$3.0M |
$-867K |
$-25.8M |
| Mar 2028 |
$2.3M |
$3.1M |
$-758K |
$-24.9M |
| Feb 2028 |
$2.2M |
$3.1M |
$-871K |
$-24.2M |
| Jan 2028 |
$2.3M |
$4.1M |
$-1.8M |
$-23.3M |
| Dec 2027 |
$1.0M |
$2.6M |
$-1.6M |
$-21.5M |