Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $679K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.6M |
$3.7M |
$-2.1M |
$-46.3M |
| Oct 2028 |
$2.1M |
$4.8M |
$-2.7M |
$-44.2M |
| Sep 2028 |
$1.8M |
$4.1M |
$-2.4M |
$-41.5M |
| Aug 2028 |
$2.1M |
$3.2M |
$-1.1M |
$-39.1M |
| Jul 2028 |
$2.1M |
$3.3M |
$-1.1M |
$-38.1M |
| Jun 2028 |
$2.9M |
$3.1M |
$-228K |
$-36.9M |
| May 2028 |
$2.1M |
$3.2M |
$-1.1M |
$-36.7M |
| Apr 2028 |
$2.1M |
$3.1M |
$-996K |
$-35.6M |
| Mar 2028 |
$2.2M |
$3.1M |
$-953K |
$-34.6M |
| Feb 2028 |
$2.2M |
$3.2M |
$-1.0M |
$-33.6M |
| Jan 2028 |
$2.2M |
$4.6M |
$-2.4M |
$-32.6M |
| Dec 2027 |
$2.2M |
$3.6M |
$-1.4M |
$-30.2M |