Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $153K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$26K |
$275K |
$-249K |
$-884K |
| Jul 2027 |
$25K |
$253K |
$-228K |
$-635K |
| Jun 2027 |
$25K |
$260K |
$-235K |
$-407K |
| May 2027 |
$25K |
$248K |
$-223K |
$-171K |
| Apr 2027 |
$25K |
$242K |
$-217K |
$51K |
| Mar 2027 |
$25K |
$229K |
$-204K |
$268K |
| Feb 2027 |
$25K |
$265K |
$-240K |
$472K |
| Jan 2027 |
$32K |
$224K |
$-192K |
$712K |
| Dec 2026 |
$187K |
$223K |
$-36K |
$904K |
| Nov 2026 |
$25K |
$223K |
$-198K |
$940K |
| Oct 2026 |
$52K |
$276K |
$-224K |
$1.1M |
| Sep 2026 |
$50K |
$189K |
$-139K |
$1.4M |