Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $30K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $632K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.3M |
$4.0M |
$-1.7M |
$-42.9M |
| Oct 2028 |
$2.0M |
$3.5M |
$-1.5M |
$-41.3M |
| Sep 2028 |
$2.2M |
$3.0M |
$-783K |
$-9.6M |
| Aug 2028 |
$2.2M |
$2.6M |
$-406K |
$-8.8M |
| Jul 2028 |
$3.0M |
$2.7M |
$314K |
$-8.4M |
| Jun 2028 |
$2.3M |
$2.6M |
$-310K |
$-8.7M |
| May 2028 |
$22.4M |
$3.0M |
$19.4M |
$-8.4M |
| Apr 2028 |
$2.3M |
$3.1M |
$-774K |
$-27.8M |
| Mar 2028 |
$2.3M |
$3.1M |
$-816K |
$-27.0M |
| Feb 2028 |
$2.3M |
$3.2M |
$-885K |
$-26.2M |
| Jan 2028 |
$2.3M |
$4.3M |
$-2.0M |
$-25.3M |
| Dec 2027 |
$2.7M |
$3.2M |
$-470K |
$-23.3M |