Income Breakdown
| TV Revenue | $386K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $310K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $251K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $928K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$417K |
$1.5M |
$-1.1M |
$-17.0M |
| Oct 2028 |
$415K |
$1.7M |
$-1.3M |
$-15.9M |
| Sep 2028 |
$164K |
$1.3M |
$-1.1M |
$-14.6M |
| Aug 2028 |
$165K |
$1.1M |
$-939K |
$-13.4M |
| Jul 2028 |
$166K |
$1.0M |
$-837K |
$-12.5M |
| Jun 2028 |
$53K |
$726K |
$-673K |
$-11.7M |
| May 2028 |
$54K |
$815K |
$-761K |
$-11.0M |
| Apr 2028 |
$10K |
$651K |
$-641K |
$-10.2M |
| Mar 2028 |
$10K |
$585K |
$-575K |
$-9.6M |
| Feb 2028 |
$10K |
$471K |
$-461K |
$-9.0M |
| Jan 2028 |
$10K |
$911K |
$-901K |
$-8.6M |
| Dec 2027 |
$29K |
$529K |
$-500K |
$-7.7M |