Income Breakdown
| TV Revenue | $480K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
Expense Breakdown
| Player Wages | $692K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $63K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$952K |
$843K |
$109K |
$-6.5M |
| Oct 2028 |
$977K |
$1.3M |
$-300K |
$-6.6M |
| Sep 2028 |
$972K |
$765K |
$207K |
$-6.3M |
| Aug 2028 |
$959K |
$643K |
$316K |
$-6.5M |
| Jul 2028 |
$958K |
$616K |
$342K |
$-6.8M |
| Jun 2028 |
$1.0M |
$743K |
$275K |
$-7.2M |
| May 2028 |
$906K |
$858K |
$48K |
$-7.4M |
| Apr 2028 |
$902K |
$834K |
$69K |
$-7.5M |
| Mar 2028 |
$958K |
$791K |
$167K |
$-7.6M |
| Feb 2028 |
$970K |
$891K |
$79K |
$-7.7M |
| Jan 2028 |
$964K |
$1.2M |
$-240K |
$-7.8M |
| Dec 2027 |
$323K |
$828K |
$-505K |
$-7.6M |