Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $68K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $387K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.7M |
$3.3M |
$-1.5M |
$-26.6M |
| Oct 2028 |
$1.8M |
$4.3M |
$-2.6M |
$-25.0M |
| Sep 2028 |
$1.7M |
$3.1M |
$-1.4M |
$-22.4M |
| Aug 2028 |
$1.8M |
$2.4M |
$-560K |
$-21.0M |
| Jul 2028 |
$21.8M |
$2.4M |
$19.4M |
$9.5M |
| Jun 2028 |
$2.5M |
$2.4M |
$68K |
$-9.9M |
| May 2028 |
$1.8M |
$2.6M |
$-746K |
$-10.0M |
| Apr 2028 |
$1.8M |
$2.4M |
$-578K |
$-9.2M |
| Mar 2028 |
$1.8M |
$2.4M |
$-581K |
$-8.6M |
| Feb 2028 |
$1.9M |
$2.4M |
$-495K |
$-8.1M |
| Jan 2028 |
$2.0M |
$2.9M |
$-990K |
$-7.6M |
| Dec 2027 |
$1.7M |
$2.7M |
$-975K |
$-6.6M |