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 | $1.1M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $377K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$807 |
$1.6M |
$-1.6M |
$-25.6M |
| Aug 2028 |
$808 |
$922K |
$-921K |
$-24.0M |
| Jul 2028 |
$802 |
$1.1M |
$-1.1M |
$-23.0M |
| Jun 2028 |
$84K |
$889K |
$-805K |
$-22.0M |
| May 2028 |
$804 |
$1.2M |
$-1.2M |
$-21.2M |
| Apr 2028 |
$816 |
$860K |
$-859K |
$-19.9M |
| Mar 2028 |
$804 |
$848K |
$-847K |
$-19.1M |
| Feb 2028 |
$797 |
$1.0M |
$-1.0M |
$-18.2M |
| Jan 2028 |
$6K |
$1.6M |
$-1.6M |
$-17.2M |
| Dec 2027 |
$5K |
$1.2M |
$-1.2M |
$-15.6M |
| Nov 2027 |
$13K |
$1.0M |
$-998K |
$-14.4M |
| Oct 2027 |
$9K |
$1.0M |
$-1.0M |
$-13.4M |