Income Breakdown
| TV Revenue | $14K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $971K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $124K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $35K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$17K |
$1.1M |
$-1.1M |
$-12.5M |
| Jul 2027 |
$65K |
$1.1M |
$-1.1M |
$-11.4M |
| Jun 2027 |
$83K |
$1.3M |
$-1.2M |
$-10.3M |
| May 2027 |
$17K |
$1.5M |
$-1.4M |
$-9.1M |
| Apr 2027 |
$20K |
$2.6M |
$-2.6M |
$-7.7M |
| Mar 2027 |
$30K |
$2.3M |
$-2.3M |
$-5.1M |
| Feb 2027 |
$29K |
$1.6M |
$-1.6M |
$-2.8M |
| Jan 2027 |
$3K |
$1.6M |
$-1.6M |
$-1.3M |
| Dec 2026 |
$3K |
$1.4M |
$-1.4M |
$276K |
| Nov 2026 |
$3K |
$1.5M |
$-1.4M |
$1.7M |
| Oct 2026 |
$49K |
$1.6M |
$-1.6M |
$3.1M |
| Sep 2026 |
$4K |
$1.4M |
$-1.4M |
$4.7M |