Income Breakdown
| TV Revenue | $434K |
| 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 | $277K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $254K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $935K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$466K |
$1.5M |
$-1.0M |
$-17.2M |
| Oct 2028 |
$484K |
$1.5M |
$-1.1M |
$-16.2M |
| Sep 2028 |
$485K |
$1.8M |
$-1.3M |
$-15.1M |
| Aug 2028 |
$492K |
$1.5M |
$-1.0M |
$-13.8M |
| Jul 2028 |
$489K |
$1.5M |
$-1.0M |
$-12.8M |
| Jun 2028 |
$548K |
$1.5M |
$-960K |
$-11.8M |
| May 2028 |
$234K |
$1.1M |
$-847K |
$-10.8M |
| Apr 2028 |
$270K |
$988K |
$-718K |
$-10.0M |
| Mar 2028 |
$72K |
$822K |
$-750K |
$-9.2M |
| Feb 2028 |
$55K |
$650K |
$-596K |
$-8.5M |
| Jan 2028 |
$55K |
$930K |
$-874K |
$-7.9M |
| Dec 2027 |
$92K |
$589K |
$-497K |
$-7.0M |