Income Breakdown
| TV Revenue | $584K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $560K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $467K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $919K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$629K |
$2.0M |
$-1.3M |
$-31.6M |
| Oct 2028 |
$691K |
$2.6M |
$-1.9M |
$-30.3M |
| Sep 2028 |
$622K |
$2.4M |
$-1.8M |
$-28.3M |
| Aug 2028 |
$633K |
$2.1M |
$-1.5M |
$-26.6M |
| Jul 2028 |
$625K |
$2.2M |
$-1.5M |
$-25.1M |
| Jun 2028 |
$622K |
$2.0M |
$-1.4M |
$-23.6M |
| May 2028 |
$617K |
$2.1M |
$-1.5M |
$-22.2M |
| Apr 2028 |
$676K |
$1.9M |
$-1.2M |
$-20.7M |
| Mar 2028 |
$609K |
$1.9M |
$-1.3M |
$-19.4M |
| Feb 2028 |
$752K |
$1.8M |
$-1.0M |
$-18.1M |
| Jan 2028 |
$916K |
$2.6M |
$-1.7M |
$-17.1M |
| Dec 2027 |
$779K |
$1.9M |
$-1.1M |
$-15.5M |