Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $347 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $525K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $112K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5K |
$745K |
$-740K |
$-7.8M |
| Jul 2027 |
$38K |
$653K |
$-614K |
$-7.0M |
| Jun 2027 |
$5K |
$871K |
$-867K |
$-6.4M |
| May 2027 |
$5K |
$688K |
$-683K |
$-5.5M |
| Apr 2027 |
$5K |
$632K |
$-627K |
$-4.9M |
| Mar 2027 |
$5K |
$700K |
$-695K |
$-4.2M |
| Feb 2027 |
$5K |
$496K |
$-492K |
$-3.5M |
| Jan 2027 |
$7K |
$638K |
$-631K |
$-3.1M |
| Dec 2026 |
$13K |
$521K |
$-507K |
$-2.4M |
| Nov 2026 |
$10K |
$591K |
$-581K |
$-1.9M |
| Oct 2026 |
$13K |
$1.8M |
$-1.8M |
$-1.3M |
| Sep 2026 |
$354K |
$434K |
$-80K |
$420K |