Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $822K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $12K |
| Transfer Amortization | $2K |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.7M |
$3.2M |
$-503K |
$-8.0M |
| Oct 2028 |
$23.0M |
$4.0M |
$19.0M |
$-7.5M |
| Sep 2028 |
$2.2M |
$4.1M |
$-1.8M |
$-26.6M |
| Aug 2028 |
$2.5M |
$3.2M |
$-696K |
$-24.7M |
| Jul 2028 |
$3.3M |
$3.3M |
$18K |
$-24.1M |
| Jun 2028 |
$2.3M |
$3.1M |
$-825K |
$-24.1M |
| May 2028 |
$3.1M |
$3.5M |
$-401K |
$-23.3M |
| Apr 2028 |
$3.4M |
$3.6M |
$-223K |
$-22.9M |
| Mar 2028 |
$3.3M |
$3.6M |
$-370K |
$-22.6M |
| Feb 2028 |
$3.4M |
$3.6M |
$-198K |
$-22.3M |
| Jan 2028 |
$3.9M |
$4.7M |
$-734K |
$-22.1M |
| Dec 2027 |
$4.6M |
$3.7M |
$887K |
$-21.3M |