Income Breakdown
| TV Revenue | $258K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $435K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $431K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$276K |
$2.0M |
$-1.7M |
$-29.7M |
| Oct 2028 |
$353K |
$2.0M |
$-1.6M |
$-28.0M |
| Sep 2028 |
$85K |
$2.0M |
$-1.9M |
$-26.3M |
| Aug 2028 |
$86K |
$1.3M |
$-1.2M |
$-24.4M |
| Jul 2028 |
$85K |
$1.2M |
$-1.1M |
$-23.2M |
| Jun 2028 |
$86K |
$1.3M |
$-1.2M |
$-22.1M |
| May 2028 |
$214K |
$1.2M |
$-952K |
$-20.9M |
| Apr 2028 |
$86K |
$1.1M |
$-1.1M |
$-20.0M |
| Mar 2028 |
$89K |
$1.1M |
$-1.0M |
$-18.9M |
| Feb 2028 |
$103K |
$1.4M |
$-1.3M |
$-17.9M |
| Jan 2028 |
$105K |
$2.2M |
$-2.1M |
$-16.6M |
| Dec 2027 |
$107K |
$1.4M |
$-1.3M |
$-14.4M |