Income Breakdown
| TV Revenue | $77K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $623K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $440K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$83K |
$1.4M |
$-1.3M |
$-29.8M |
| Oct 2028 |
$83K |
$1.4M |
$-1.3M |
$-28.5M |
| Sep 2028 |
$89K |
$1.4M |
$-1.4M |
$-27.2M |
| Aug 2028 |
$22K |
$1.3M |
$-1.3M |
$-25.8M |
| Jul 2028 |
$22K |
$1.6M |
$-1.6M |
$-24.6M |
| Jun 2028 |
$23K |
$1.4M |
$-1.4M |
$-23.0M |
| May 2028 |
$6K |
$1.8M |
$-1.8M |
$-21.6M |
| Apr 2028 |
$3K |
$1.3M |
$-1.3M |
$-19.8M |
| Mar 2028 |
$3K |
$1.1M |
$-1.1M |
$-18.5M |
| Feb 2028 |
$3K |
$1.1M |
$-1.0M |
$-17.4M |
| Jan 2028 |
$3K |
$1.8M |
$-1.8M |
$-16.3M |
| Dec 2027 |
$135K |
$1.1M |
$-995K |
$-14.5M |