Income Breakdown
| TV Revenue | $719 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $466K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $275K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$807 |
$858K |
$-857K |
$-18.6M |
| Aug 2028 |
$808 |
$705K |
$-705K |
$-17.8M |
| Jul 2028 |
$802 |
$936K |
$-935K |
$-17.1M |
| Jun 2028 |
$59K |
$677K |
$-618K |
$-16.1M |
| May 2028 |
$804 |
$988K |
$-988K |
$-15.5M |
| Apr 2028 |
$816 |
$647K |
$-646K |
$-14.5M |
| Mar 2028 |
$804 |
$638K |
$-637K |
$-13.9M |
| Feb 2028 |
$797 |
$628K |
$-627K |
$-13.2M |
| Jan 2028 |
$7K |
$1.2M |
$-1.2M |
$-12.6M |
| Dec 2027 |
$5K |
$887K |
$-882K |
$-11.4M |
| Nov 2027 |
$5K |
$1.1M |
$-1.1M |
$-10.5M |
| Oct 2027 |
$13K |
$1.0M |
$-1.0M |
$-9.4M |