Income Breakdown
| TV Revenue | $487K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $47K |
| Sponsorship | $558 |
| Merchandising | $16K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $412K |
| Staff Wages | $12K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $168K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$554K |
$594K |
$-40K |
$913K |
| Jul 2027 |
$564K |
$583K |
$-19K |
$952K |
| Jun 2027 |
$570K |
$620K |
$-51K |
$969K |
| May 2027 |
$582K |
$819K |
$-237K |
$1.0M |
| Apr 2027 |
$612K |
$576K |
$36K |
$1.3M |
| Mar 2027 |
$649K |
$646K |
$3K |
$1.2M |
| Feb 2027 |
$630K |
$443K |
$187K |
$1.2M |
| Jan 2027 |
$630K |
$435K |
$195K |
$1.1M |
| Dec 2026 |
$656K |
$442K |
$213K |
$933K |
| Nov 2026 |
$710K |
$457K |
$253K |
$720K |
| Oct 2026 |
$798K |
$980K |
$-181K |
$467K |
| Sep 2026 |
$810K |
$463K |
$348K |
$648K |