Income Breakdown
| TV Revenue | $183K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $0 |
| Sponsorship | $90 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $115K |
| Staff Wages | $16K |
| Transfer Amortization | $41 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $71K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$235K |
$203K |
$32K |
$206K |
| Jul 2027 |
$236K |
$206K |
$30K |
$175K |
| Jun 2027 |
$231K |
$203K |
$28K |
$144K |
| May 2027 |
$252K |
$246K |
$7K |
$116K |
| Apr 2027 |
$264K |
$234K |
$30K |
$110K |
| Mar 2027 |
$271K |
$235K |
$36K |
$80K |
| Feb 2027 |
$271K |
$234K |
$37K |
$44K |
| Jan 2027 |
$268K |
$239K |
$29K |
$6K |
| Dec 2026 |
$211K |
$232K |
$-22K |
$-23K |
| Nov 2026 |
$222K |
$226K |
$-3K |
$-2K |
| Oct 2026 |
$220K |
$496K |
$-276K |
$1K |
| Sep 2026 |
$221K |
$140K |
$81K |
$277K |