Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $10K |
| Sponsorship | $8K |
| Merchandising | $227K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $887K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$352K |
$1.1M |
$-711K |
$-5.1M |
| Jul 2027 |
$360K |
$1.1M |
$-750K |
$-4.4M |
| Jun 2027 |
$383K |
$1.0M |
$-619K |
$-3.7M |
| May 2027 |
$358K |
$1.3M |
$-950K |
$-3.0M |
| Apr 2027 |
$352K |
$711K |
$-359K |
$-2.1M |
| Mar 2027 |
$350K |
$768K |
$-418K |
$-1.7M |
| Feb 2027 |
$360K |
$700K |
$-340K |
$-1.3M |
| Jan 2027 |
$440K |
$768K |
$-328K |
$-965K |
| Dec 2026 |
$367K |
$804K |
$-437K |
$-637K |
| Nov 2026 |
$361K |
$767K |
$-406K |
$-199K |
| Oct 2026 |
$369K |
$543K |
$-173K |
$207K |
| Sep 2026 |
$379K |
$266K |
$113K |
$380K |