Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $28K |
| Sponsorship | $9K |
| Merchandising | $209K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $512K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $154K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$397K |
$744K |
$-347K |
$-2.4M |
| Jul 2027 |
$383K |
$607K |
$-225K |
$-2.1M |
| Jun 2027 |
$402K |
$603K |
$-201K |
$-1.9M |
| May 2027 |
$366K |
$837K |
$-471K |
$-1.7M |
| Apr 2027 |
$345K |
$534K |
$-189K |
$-1.2M |
| Mar 2027 |
$343K |
$594K |
$-251K |
$-1.0M |
| Feb 2027 |
$352K |
$790K |
$-438K |
$-756K |
| Jan 2027 |
$512K |
$504K |
$8K |
$-318K |
| Dec 2026 |
$395K |
$596K |
$-201K |
$-327K |
| Nov 2026 |
$355K |
$591K |
$-236K |
$-126K |
| Oct 2026 |
$386K |
$528K |
$-142K |
$111K |
| Sep 2026 |
$333K |
$334K |
$-1K |
$253K |