Income Breakdown
| TV Revenue | $657K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $155K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $637K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $560K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $983K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$856K |
$2.2M |
$-1.3M |
$-37.9M |
| Oct 2028 |
$761K |
$2.5M |
$-1.8M |
$-36.6M |
| Sep 2028 |
$903K |
$2.9M |
$-2.0M |
$-34.8M |
| Aug 2028 |
$784K |
$2.4M |
$-1.6M |
$-32.8M |
| Jul 2028 |
$924K |
$2.4M |
$-1.4M |
$-31.1M |
| Jun 2028 |
$948K |
$2.4M |
$-1.5M |
$-29.7M |
| May 2028 |
$786K |
$2.9M |
$-2.1M |
$-28.2M |
| Apr 2028 |
$886K |
$2.3M |
$-1.4M |
$-26.2M |
| Mar 2028 |
$750K |
$2.2M |
$-1.5M |
$-24.8M |
| Feb 2028 |
$735K |
$2.0M |
$-1.2M |
$-23.3M |
| Jan 2028 |
$762K |
$3.1M |
$-2.3M |
$-22.0M |
| Dec 2027 |
$706K |
$1.9M |
$-1.2M |
$-19.7M |