Income Breakdown
| TV Revenue | $175K |
| TV Placement Bonus | $88K |
| Matchday Revenue | $5K |
| Sponsorship | $448 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $110K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $219 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $149K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$273K |
$271K |
$2K |
$-56K |
| Jul 2027 |
$287K |
$295K |
$-8K |
$-58K |
| Jun 2027 |
$286K |
$297K |
$-11K |
$-50K |
| May 2027 |
$287K |
$317K |
$-31K |
$-40K |
| Apr 2027 |
$259K |
$279K |
$-20K |
$-9K |
| Mar 2027 |
$261K |
$252K |
$9K |
$11K |
| Feb 2027 |
$260K |
$251K |
$8K |
$2K |
| Jan 2027 |
$256K |
$262K |
$-6K |
$-6K |
| Dec 2026 |
$265K |
$253K |
$11K |
$-936 |
| Nov 2026 |
$254K |
$252K |
$2K |
$-12K |
| Oct 2026 |
$259K |
$369K |
$-110K |
$-14K |
| Sep 2026 |
$270K |
$254K |
$16K |
$96K |