Income Breakdown
| TV Revenue | $580K |
| TV Placement Bonus | $116K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $459K |
| Staff Wages | $25K |
| Transfer Amortization | $1K |
| Debt Interest | $250K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$892K |
$1.8M |
$-912K |
$-16.9M |
| Oct 2028 |
$883K |
$2.2M |
$-1.3M |
$-16.0M |
| Sep 2028 |
$1.0M |
$1.9M |
$-844K |
$-14.7M |
| Aug 2028 |
$970K |
$1.9M |
$-929K |
$-13.9M |
| Jul 2028 |
$938K |
$1.8M |
$-863K |
$-13.0M |
| Jun 2028 |
$913K |
$1.8M |
$-872K |
$-12.1M |
| May 2028 |
$943K |
$1.9M |
$-965K |
$-11.2M |
| Apr 2028 |
$675K |
$1.7M |
$-1.1M |
$-10.3M |
| Mar 2028 |
$1.1M |
$1.7M |
$-629K |
$-9.2M |
| Feb 2028 |
$1.1M |
$1.7M |
$-618K |
$-8.6M |
| Jan 2028 |
$1.1M |
$2.1M |
$-960K |
$-8.0M |
| Dec 2027 |
$1.3M |
$1.7M |
$-474K |
$-7.0M |