Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $8K |
| Merchandising | $189 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $67K |
Expense Breakdown
| Player Wages | $915K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $115K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $77K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$81K |
$1.1M |
$-1.0M |
$-11.7M |
| Jul 2027 |
$1.0M |
$1.1M |
$-114K |
$-10.7M |
| Jun 2027 |
$12K |
$1.1M |
$-1.1M |
$-10.6M |
| May 2027 |
$14K |
$1.2M |
$-1.2M |
$-9.5M |
| Apr 2027 |
$14K |
$1.1M |
$-1.1M |
$-8.3M |
| Mar 2027 |
$10K |
$1.1M |
$-1.1M |
$-7.1M |
| Feb 2027 |
$16K |
$1.1M |
$-1.1M |
$-6.0M |
| Jan 2027 |
$655K |
$1.3M |
$-596K |
$-4.9M |
| Dec 2026 |
$10K |
$890K |
$-879K |
$-4.3M |
| Nov 2026 |
$14K |
$885K |
$-871K |
$-3.5M |
| Oct 2026 |
$29K |
$2.4M |
$-2.4M |
$-2.6M |
| Sep 2026 |
$143K |
$863K |
$-720K |
$-220K |