Income Breakdown
| TV Revenue | $386K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $316K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $311K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $932K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$445K |
$1.6M |
$-1.1M |
$-21.0M |
| Oct 2028 |
$442K |
$1.6M |
$-1.2M |
$-19.9M |
| Sep 2028 |
$448K |
$1.8M |
$-1.3M |
$-18.7M |
| Aug 2028 |
$447K |
$1.6M |
$-1.1M |
$-17.4M |
| Jul 2028 |
$452K |
$1.6M |
$-1.2M |
$-16.2M |
| Jun 2028 |
$197K |
$1.1M |
$-861K |
$-15.0M |
| May 2028 |
$211K |
$1.1M |
$-894K |
$-14.2M |
| Apr 2028 |
$189K |
$1.0M |
$-846K |
$-13.3M |
| Mar 2028 |
$289K |
$1.0M |
$-743K |
$-12.4M |
| Feb 2028 |
$192K |
$965K |
$-773K |
$-11.7M |
| Jan 2028 |
$195K |
$1.5M |
$-1.3M |
$-10.9M |
| Dec 2027 |
$225K |
$1.0M |
$-811K |
$-9.7M |