Income Breakdown
| TV Revenue | $480K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $702K |
| Staff Wages | $26K |
| Transfer Amortization | $2K |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$906K |
$861K |
$45K |
$-5.8M |
| Oct 2028 |
$1.1M |
$1.3M |
$-185K |
$-5.8M |
| Sep 2028 |
$957K |
$847K |
$110K |
$-5.6M |
| Aug 2028 |
$959K |
$918K |
$42K |
$-5.8M |
| Jul 2028 |
$958K |
$840K |
$118K |
$-5.8M |
| Jun 2028 |
$1.0M |
$812K |
$213K |
$-5.9M |
| May 2028 |
$959K |
$927K |
$32K |
$-6.1M |
| Apr 2028 |
$956K |
$942K |
$14K |
$-6.2M |
| Mar 2028 |
$954K |
$1.1M |
$-178K |
$-6.2M |
| Feb 2028 |
$964K |
$1.0M |
$-52K |
$-6.0M |
| Jan 2028 |
$959K |
$1.3M |
$-294K |
$-6.0M |
| Dec 2027 |
$962K |
$959K |
$3K |
$-5.7M |