Income Breakdown
| TV Revenue | $287K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $310K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $299K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$296K |
$2.2M |
$-1.9M |
$-21.1M |
| Jul 2027 |
$296K |
$2.1M |
$-1.8M |
$-19.2M |
| Jun 2027 |
$1.1M |
$2.0M |
$-919K |
$-17.4M |
| May 2027 |
$293K |
$2.1M |
$-1.8M |
$-16.5M |
| Apr 2027 |
$318K |
$1.9M |
$-1.5M |
$-14.7M |
| Mar 2027 |
$335K |
$1.9M |
$-1.6M |
$-13.2M |
| Feb 2027 |
$338K |
$2.0M |
$-1.6M |
$-11.6M |
| Jan 2027 |
$340K |
$2.4M |
$-2.0M |
$-10.0M |
| Dec 2026 |
$88K |
$1.8M |
$-1.7M |
$-7.9M |
| Nov 2026 |
$84K |
$1.8M |
$-1.7M |
$-6.3M |
| Oct 2026 |
$83K |
$5.1M |
$-5.0M |
$-4.5M |
| Sep 2026 |
$73K |
$1.6M |
$-1.5M |
$514K |