Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $133K |
| Matchday Revenue | $564K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $32K |
| Transfer Amortization | $21K |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.2M |
$5.2M |
$-3.0M |
$-80.1M |
| Oct 2028 |
$1.3M |
$7.4M |
$-6.1M |
$-77.1M |
| Sep 2028 |
$1.7M |
$5.5M |
$-3.8M |
$-71.0M |
| Aug 2028 |
$1.7M |
$4.3M |
$-2.6M |
$-67.2M |
| Jul 2028 |
$1.7M |
$5.0M |
$-3.3M |
$-64.6M |
| Jun 2028 |
$3.0M |
$4.3M |
$-1.4M |
$-61.3M |
| May 2028 |
$1.7M |
$4.7M |
$-3.0M |
$-60.0M |
| Apr 2028 |
$2.0M |
$4.3M |
$-2.3M |
$-57.1M |
| Mar 2028 |
$1.7M |
$5.0M |
$-3.3M |
$-54.8M |
| Feb 2028 |
$2.1M |
$5.2M |
$-3.1M |
$-51.5M |
| Jan 2028 |
$1.7M |
$7.3M |
$-5.6M |
$-48.4M |
| Dec 2027 |
$1.8M |
$5.0M |
$-3.2M |
$-42.9M |