Income Breakdown
| TV Revenue | $483K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $249K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $834K |
| Staff Wages | $23K |
| Transfer Amortization | $1K |
| Debt Interest | $355K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$956K |
$2.3M |
$-1.3M |
$-24.0M |
| Oct 2028 |
$980K |
$2.7M |
$-1.7M |
$-22.7M |
| Sep 2028 |
$1.1M |
$3.2M |
$-2.1M |
$-21.0M |
| Aug 2028 |
$21.0M |
$2.8M |
$18.3M |
$-18.9M |
| Jul 2028 |
$1.1M |
$2.7M |
$-1.5M |
$-37.2M |
| Jun 2028 |
$991K |
$2.7M |
$-1.7M |
$-35.6M |
| May 2028 |
$1.0M |
$2.7M |
$-1.7M |
$-33.9M |
| Apr 2028 |
$1000K |
$2.6M |
$-1.6M |
$-32.3M |
| Mar 2028 |
$531K |
$2.5M |
$-2.0M |
$-30.7M |
| Feb 2028 |
$808K |
$2.4M |
$-1.5M |
$-28.7M |
| Jan 2028 |
$752K |
$3.7M |
$-3.0M |
$-27.1M |
| Dec 2027 |
$879K |
$2.3M |
$-1.4M |
$-24.2M |