Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $72K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $152K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$-24K |
$585K |
$-608K |
$25.1M |
| Jul 2027 |
$3K |
$281K |
$-278K |
$25.8M |
| Jun 2027 |
$23K |
$306K |
$-284K |
$26.1M |
| May 2027 |
$3K |
$341K |
$-338K |
$26.4M |
| Apr 2027 |
$19K |
$592K |
$-573K |
$26.7M |
| Mar 2027 |
$69K |
$332K |
$-263K |
$27.3M |
| Feb 2027 |
$82K |
$441K |
$-359K |
$27.5M |
| Jan 2027 |
$342K |
$324K |
$19K |
$27.9M |
| Dec 2026 |
$66K |
$326K |
$-260K |
$27.9M |
| Nov 2026 |
$82K |
$332K |
$-250K |
$28.1M |
| Oct 2026 |
$68K |
$387K |
$-319K |
$28.4M |
| Sep 2026 |
$8K |
$296K |
$-288K |
$28.7M |