Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $23K |
| Sponsorship | $8K |
| Merchandising | $239K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $929K |
| Staff Wages | $25K |
| Transfer Amortization | $5K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $179K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$405K |
$1.2M |
$-758K |
$-5.9M |
| Jul 2027 |
$413K |
$1.4M |
$-967K |
$-5.2M |
| Jun 2027 |
$426K |
$1.3M |
$-831K |
$-4.2M |
| May 2027 |
$401K |
$1.2M |
$-776K |
$-3.4M |
| Apr 2027 |
$380K |
$744K |
$-364K |
$-2.6M |
| Mar 2027 |
$378K |
$743K |
$-364K |
$-2.2M |
| Feb 2027 |
$389K |
$734K |
$-346K |
$-1.9M |
| Jan 2027 |
$544K |
$732K |
$-188K |
$-1.5M |
| Dec 2026 |
$409K |
$893K |
$-484K |
$-1.1M |
| Nov 2026 |
$387K |
$826K |
$-439K |
$-607K |
| Oct 2026 |
$416K |
$700K |
$-284K |
$-168K |
| Sep 2026 |
$355K |
$514K |
$-159K |
$116K |