Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $25K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $508K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.7M |
$2.8M |
$-1.2M |
$-34.7M |
| Oct 2028 |
$1.7M |
$3.0M |
$-1.3M |
$-33.5M |
| Sep 2028 |
$1.7M |
$2.7M |
$-1.1M |
$-32.2M |
| Aug 2028 |
$1.6M |
$2.0M |
$-346K |
$-31.1M |
| Jul 2028 |
$1.6M |
$2.2M |
$-545K |
$-512K |
| Jun 2028 |
$2.0M |
$1.9M |
$84K |
$33K |
| May 2028 |
$21.6M |
$2.2M |
$19.4M |
$-51K |
| Apr 2028 |
$1.6M |
$2.2M |
$-549K |
$-19.4M |
| Mar 2028 |
$1.6M |
$2.2M |
$-551K |
$-18.9M |
| Feb 2028 |
$1.7M |
$2.2M |
$-503K |
$-18.3M |
| Jan 2028 |
$1.7M |
$3.2M |
$-1.5M |
$-17.8M |
| Dec 2027 |
$1.7M |
$2.7M |
$-990K |
$-16.3M |