Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $304 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $233K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5K |
$427K |
$-422K |
$-3.5M |
| Jul 2027 |
$6K |
$413K |
$-407K |
$-3.1M |
| Jun 2027 |
$5K |
$407K |
$-401K |
$-2.7M |
| May 2027 |
$5K |
$390K |
$-385K |
$-2.3M |
| Apr 2027 |
$6K |
$387K |
$-381K |
$-1.9M |
| Mar 2027 |
$5K |
$375K |
$-370K |
$-1.5M |
| Feb 2027 |
$2K |
$359K |
$-356K |
$-1.2M |
| Jan 2027 |
$2K |
$364K |
$-362K |
$-797K |
| Dec 2026 |
$21K |
$322K |
$-301K |
$-435K |
| Nov 2026 |
$2K |
$319K |
$-317K |
$-134K |
| Oct 2026 |
$5K |
$340K |
$-336K |
$183K |
| Sep 2026 |
$98K |
$179K |
$-81K |
$519K |