Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $217K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $21K |
| Transfer Amortization | $2K |
| Debt Interest | $326K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.3M |
$4.3M |
$-969K |
$-33.5M |
| Oct 2028 |
$3.4M |
$6.3M |
$-2.9M |
$-32.6M |
| Sep 2028 |
$4.3M |
$5.4M |
$-1.1M |
$-29.7M |
| Aug 2028 |
$3.2M |
$4.0M |
$-788K |
$-28.6M |
| Jul 2028 |
$3.1M |
$3.9M |
$-776K |
$-27.8M |
| Jun 2028 |
$5.3M |
$3.8M |
$1.5M |
$-27.0M |
| May 2028 |
$3.2M |
$4.2M |
$-1.0M |
$-28.5M |
| Apr 2028 |
$3.1M |
$3.6M |
$-450K |
$-27.5M |
| Mar 2028 |
$3.3M |
$3.8M |
$-418K |
$-27.1M |
| Feb 2028 |
$3.3M |
$4.3M |
$-985K |
$-26.7M |
| Jan 2028 |
$3.3M |
$5.3M |
$-2.0M |
$-25.7M |
| Dec 2027 |
$3.5M |
$4.3M |
$-808K |
$-23.7M |