Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $45K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $653K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.9M |
$3.1M |
$-1.2M |
$-44.5M |
| Oct 2028 |
$1.7M |
$3.4M |
$-1.7M |
$-43.3M |
| Sep 2028 |
$643K |
$2.5M |
$-1.9M |
$-41.5M |
| Aug 2028 |
$643K |
$2.3M |
$-1.7M |
$-39.7M |
| Jul 2028 |
$635K |
$2.4M |
$-1.8M |
$-38.0M |
| Jun 2028 |
$1.1M |
$2.1M |
$-1.0M |
$-36.2M |
| May 2028 |
$642K |
$2.6M |
$-2.0M |
$-35.2M |
| Apr 2028 |
$639K |
$2.1M |
$-1.4M |
$-33.2M |
| Mar 2028 |
$635K |
$2.2M |
$-1.6M |
$-31.8M |
| Feb 2028 |
$679K |
$2.0M |
$-1.4M |
$-30.2M |
| Jan 2028 |
$683K |
$3.6M |
$-2.9M |
$-28.9M |
| Dec 2027 |
$221K |
$2.3M |
$-2.1M |
$-26.0M |