Income Breakdown
| TV Revenue | $715K |
| TV Placement Bonus | $72K |
| Matchday Revenue | $28K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $442K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $980K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$932K |
$2.7M |
$-1.8M |
$-30.1M |
| Oct 2028 |
$690K |
$2.4M |
$-1.7M |
$-28.3M |
| Sep 2028 |
$909K |
$2.5M |
$-1.6M |
$-26.6M |
| Aug 2028 |
$911K |
$2.1M |
$-1.2M |
$-25.0M |
| Jul 2028 |
$904K |
$2.1M |
$-1.1M |
$-23.8M |
| Jun 2028 |
$914K |
$2.1M |
$-1.2M |
$-22.7M |
| May 2028 |
$1.1M |
$2.1M |
$-1.0M |
$-21.5M |
| Apr 2028 |
$922K |
$2.0M |
$-1.1M |
$-20.4M |
| Mar 2028 |
$919K |
$2.0M |
$-1.1M |
$-19.3M |
| Feb 2028 |
$401K |
$1.7M |
$-1.3M |
$-18.2M |
| Jan 2028 |
$394K |
$2.5M |
$-2.1M |
$-16.9M |
| Dec 2027 |
$129K |
$1.6M |
$-1.5M |
$-14.8M |