Income Breakdown
| TV Revenue | $600K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $70K |
Expense Breakdown
| Player Wages | $408K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $609K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.1M |
$1.0M |
$52K |
$780K |
| Oct 2028 |
$1.1M |
$1.3M |
$-159K |
$728K |
| Sep 2028 |
$974K |
$504K |
$471K |
$887K |
| Aug 2028 |
$959K |
$945K |
$15K |
$416K |
| Jul 2028 |
$958K |
$399K |
$559K |
$401K |
| Jun 2028 |
$1.1M |
$403K |
$650K |
$-158K |
| May 2028 |
$959K |
$422K |
$537K |
$-808K |
| Apr 2028 |
$956K |
$438K |
$518K |
$-1.3M |
| Mar 2028 |
$954K |
$457K |
$497K |
$-1.9M |
| Feb 2028 |
$964K |
$483K |
$481K |
$-2.4M |
| Jan 2028 |
$959K |
$625K |
$334K |
$-2.8M |
| Dec 2027 |
$962K |
$487K |
$475K |
$-3.2M |