Income Breakdown
| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $756 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $271K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $89K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$24K |
$1.7M |
$-1.7M |
$-18.6M |
| Jul 2027 |
$19K |
$1.6M |
$-1.6M |
$-16.9M |
| Jun 2027 |
$23K |
$1.5M |
$-1.5M |
$-15.3M |
| May 2027 |
$19K |
$1.6M |
$-1.6M |
$-13.9M |
| Apr 2027 |
$14K |
$1.7M |
$-1.6M |
$-12.3M |
| Mar 2027 |
$10K |
$1.5M |
$-1.5M |
$-10.6M |
| Feb 2027 |
$13K |
$1.3M |
$-1.3M |
$-9.2M |
| Jan 2027 |
$742K |
$1.6M |
$-877K |
$-7.9M |
| Dec 2026 |
$13K |
$1.4M |
$-1.4M |
$-7.0M |
| Nov 2026 |
$21K |
$1.2M |
$-1.2M |
$-5.6M |
| Oct 2026 |
$20K |
$3.8M |
$-3.8M |
$-4.4M |
| Sep 2026 |
$11K |
$1.1M |
$-1.1M |
$-562K |