Income Breakdown
| TV Revenue | $47K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $230K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $108K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$113K |
$361K |
$-248K |
$-1.9M |
| Jul 2027 |
$115K |
$265K |
$-150K |
$-1.6M |
| Jun 2027 |
$114K |
$264K |
$-150K |
$-1.5M |
| May 2027 |
$115K |
$264K |
$-149K |
$-1.3M |
| Apr 2027 |
$116K |
$267K |
$-151K |
$-1.2M |
| Mar 2027 |
$127K |
$264K |
$-137K |
$-1.0M |
| Feb 2027 |
$135K |
$309K |
$-173K |
$-892K |
| Jan 2027 |
$126K |
$325K |
$-199K |
$-719K |
| Dec 2026 |
$138K |
$280K |
$-143K |
$-520K |
| Nov 2026 |
$131K |
$299K |
$-168K |
$-377K |
| Oct 2026 |
$136K |
$720K |
$-584K |
$-210K |
| Sep 2026 |
$153K |
$278K |
$-126K |
$374K |