Income Breakdown
| TV Revenue | $314K |
| TV Placement Bonus | $63K |
| Matchday Revenue | $55K |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $305K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$513K |
$1.9M |
$-1.4M |
$-20.8M |
| Jul 2027 |
$110K |
$2.0M |
$-1.9M |
$-19.4M |
| Jun 2027 |
$108K |
$2.1M |
$-2.0M |
$-17.5M |
| May 2027 |
$19K |
$1.8M |
$-1.8M |
$-15.5M |
| Apr 2027 |
$16K |
$1.6M |
$-1.6M |
$-13.7M |
| Mar 2027 |
$10K |
$1.6M |
$-1.6M |
$-12.1M |
| Feb 2027 |
$15K |
$1.4M |
$-1.4M |
$-10.5M |
| Jan 2027 |
$1.2M |
$1.8M |
$-685K |
$-9.2M |
| Dec 2026 |
$15K |
$1.5M |
$-1.5M |
$-8.5M |
| Nov 2026 |
$25K |
$1.7M |
$-1.7M |
$-7.0M |
| Oct 2026 |
$28K |
$4.8M |
$-4.7M |
$-5.3M |
| Sep 2026 |
$13K |
$1.0M |
$-1.0M |
$-526K |