Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $277K |
| Staff Wages | $25K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $144K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$15K |
$456K |
$-441K |
$22.9M |
| Jul 2027 |
$15K |
$392K |
$-377K |
$23.3M |
| Jun 2027 |
$38K |
$447K |
$-409K |
$23.7M |
| May 2027 |
$14K |
$561K |
$-547K |
$24.1M |
| Apr 2027 |
$30K |
$1.0M |
$-1.0M |
$24.7M |
| Mar 2027 |
$90K |
$479K |
$-389K |
$25.7M |
| Feb 2027 |
$86K |
$476K |
$-390K |
$26.1M |
| Jan 2027 |
$341K |
$445K |
$-104K |
$26.4M |
| Dec 2026 |
$96K |
$451K |
$-356K |
$26.5M |
| Nov 2026 |
$88K |
$453K |
$-364K |
$26.9M |
| Oct 2026 |
$93K |
$683K |
$-590K |
$27.2M |
| Sep 2026 |
$-55K |
$930K |
$-985K |
$27.8M |