Income Breakdown
| TV Revenue | $69K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $62K |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$101K |
$3.5M |
$-3.4M |
$-10.4M |
| Jul 2027 |
$100K |
$3.3M |
$-3.2M |
$-7.0M |
| Jun 2027 |
$185K |
$3.3M |
$-3.1M |
$-3.8M |
| May 2027 |
$97K |
$4.5M |
$-4.4M |
$-703K |
| Apr 2027 |
$104K |
$8.0M |
$-7.9M |
$3.7M |
| Mar 2027 |
$51K |
$5.1M |
$-5.0M |
$11.6M |
| Feb 2027 |
$112K |
$4.4M |
$-4.2M |
$16.6M |
| Jan 2027 |
$232K |
$4.1M |
$-3.9M |
$20.9M |
| Dec 2026 |
$27K |
$4.2M |
$-4.2M |
$24.8M |
| Nov 2026 |
$10K |
$4.3M |
$-4.3M |
$29.0M |
| Oct 2026 |
$15K |
$6.4M |
$-6.4M |
$33.3M |
| Sep 2026 |
$6K |
$4.0M |
$-4.0M |
$39.7M |