Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $96K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $496K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.1M |
$3.8M |
$-1.7M |
$-34.0M |
| Oct 2028 |
$2.0M |
$5.4M |
$-3.4M |
$-32.2M |
| Sep 2028 |
$2.1M |
$3.9M |
$-1.9M |
$-28.9M |
| Aug 2028 |
$2.4M |
$3.5M |
$-1.1M |
$-27.0M |
| Jul 2028 |
$2.4M |
$3.4M |
$-1.0M |
$-25.9M |
| Jun 2028 |
$3.8M |
$3.5M |
$292K |
$-24.9M |
| May 2028 |
$2.4M |
$3.6M |
$-1.2M |
$-25.2M |
| Apr 2028 |
$2.4M |
$3.3M |
$-873K |
$-24.0M |
| Mar 2028 |
$2.4M |
$3.3M |
$-903K |
$-23.1M |
| Feb 2028 |
$2.5M |
$3.2M |
$-684K |
$-22.2M |
| Jan 2028 |
$2.5M |
$4.6M |
$-2.1M |
$-21.5M |
| Dec 2027 |
$2.6M |
$3.8M |
$-1.3M |
$-19.4M |