Income Breakdown
| TV Revenue | $134K |
| TV Placement Bonus | $67K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $206K |
| Staff Wages | $15K |
| Transfer Amortization | $958 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$267K |
$354K |
$-86K |
$-408K |
| Jul 2027 |
$278K |
$325K |
$-47K |
$-323K |
| Jun 2027 |
$265K |
$324K |
$-60K |
$-276K |
| May 2027 |
$269K |
$493K |
$-224K |
$-218K |
| Apr 2027 |
$272K |
$328K |
$-56K |
$5K |
| Mar 2027 |
$275K |
$329K |
$-53K |
$60K |
| Feb 2027 |
$286K |
$351K |
$-65K |
$112K |
| Jan 2027 |
$281K |
$442K |
$-161K |
$177K |
| Dec 2026 |
$292K |
$330K |
$-38K |
$341K |
| Nov 2026 |
$284K |
$339K |
$-55K |
$378K |
| Oct 2026 |
$297K |
$379K |
$-82K |
$432K |
| Sep 2026 |
$299K |
$226K |
$73K |
$513K |