Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $21K |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $563K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.4M |
$2.8M |
$-1.3M |
$-38.4M |
| Oct 2028 |
$1.6M |
$3.0M |
$-1.3M |
$-37.1M |
| Sep 2028 |
$570K |
$2.3M |
$-1.8M |
$-35.8M |
| Aug 2028 |
$566K |
$2.0M |
$-1.5M |
$-34.0M |
| Jul 2028 |
$574K |
$2.1M |
$-1.5M |
$-32.5M |
| Jun 2028 |
$811K |
$2.0M |
$-1.2M |
$-31.1M |
| May 2028 |
$568K |
$2.1M |
$-1.5M |
$-29.9M |
| Apr 2028 |
$571K |
$1.8M |
$-1.2M |
$-28.4M |
| Mar 2028 |
$580K |
$1.9M |
$-1.3M |
$-27.2M |
| Feb 2028 |
$576K |
$1.8M |
$-1.2M |
$-25.8M |
| Jan 2028 |
$603K |
$2.9M |
$-2.3M |
$-24.6M |
| Dec 2027 |
$622K |
$2.1M |
$-1.5M |
$-22.4M |