Income Breakdown
| TV Revenue | $948K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $1K |
| Sponsorship | $0 |
| Merchandising | $34K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $188K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $576K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.2M |
$2.2M |
$-1.1M |
$-19.0M |
| Aug 2027 |
$1.2M |
$2.4M |
$-1.2M |
$-18.0M |
| Jul 2027 |
$348K |
$1.9M |
$-1.6M |
$-16.8M |
| Jun 2027 |
$346K |
$2.0M |
$-1.7M |
$-15.2M |
| May 2027 |
$55K |
$1.9M |
$-1.9M |
$-13.5M |
| Apr 2027 |
$72K |
$1.9M |
$-1.8M |
$-11.6M |
| Mar 2027 |
$74K |
$1.8M |
$-1.7M |
$-9.8M |
| Feb 2027 |
$64K |
$1.8M |
$-1.7M |
$-8.1M |
| Jan 2027 |
$971K |
$1.7M |
$-686K |
$-6.4M |
| Dec 2026 |
$63K |
$1.3M |
$-1.2M |
$-5.7M |
| Nov 2026 |
$64K |
$1.3M |
$-1.2M |
$-4.5M |
| Oct 2026 |
$66K |
$2.8M |
$-2.7M |
$-3.3M |