Income Breakdown
| TV Revenue | $274K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $875K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $211K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$297K |
$1.4M |
$-1.1M |
$-14.4M |
| Jul 2027 |
$320K |
$1.4M |
$-1.1M |
$-13.3M |
| Jun 2027 |
$69K |
$1.5M |
$-1.4M |
$-12.2M |
| May 2027 |
$68K |
$1.2M |
$-1.1M |
$-10.8M |
| Apr 2027 |
$69K |
$1.3M |
$-1.3M |
$-9.7M |
| Mar 2027 |
$82K |
$1.4M |
$-1.3M |
$-8.4M |
| Feb 2027 |
$65K |
$1.5M |
$-1.4M |
$-7.1M |
| Jan 2027 |
$234K |
$1.2M |
$-988K |
$-5.6M |
| Dec 2026 |
$52K |
$925K |
$-873K |
$-4.6M |
| Nov 2026 |
$52K |
$1.2M |
$-1.1M |
$-3.8M |
| Oct 2026 |
$59K |
$2.8M |
$-2.7M |
$-2.7M |
| Sep 2026 |
$15K |
$599K |
$-584K |
$51K |