Income Breakdown
| TV Revenue | $540K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $150K |
Expense Breakdown
| Player Wages | $692K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.1M |
$817K |
$300K |
$-2.3M |
| Oct 2028 |
$1.1M |
$792K |
$352K |
$-2.6M |
| Sep 2028 |
$1.1M |
$676K |
$379K |
$-2.9M |
| Aug 2028 |
$1.0M |
$1.1M |
$-113K |
$-3.3M |
| Jul 2028 |
$1.0M |
$620K |
$397K |
$-3.2M |
| Jun 2028 |
$1.2M |
$540K |
$616K |
$-3.6M |
| May 2028 |
$959K |
$628K |
$330K |
$-4.2M |
| Apr 2028 |
$956K |
$664K |
$292K |
$-4.5M |
| Mar 2028 |
$954K |
$676K |
$278K |
$-4.8M |
| Feb 2028 |
$964K |
$738K |
$225K |
$-5.1M |
| Jan 2028 |
$900K |
$973K |
$-72K |
$-5.3M |
| Dec 2027 |
$962K |
$678K |
$285K |
$-5.2M |