Income Breakdown
| TV Revenue | $142K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $2K |
| Merchandising | $27K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $310K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $121K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$172K |
$457K |
$-285K |
$-2.0M |
| Jul 2027 |
$184K |
$434K |
$-250K |
$-1.7M |
| Jun 2027 |
$186K |
$432K |
$-246K |
$-1.4M |
| May 2027 |
$203K |
$546K |
$-343K |
$-1.2M |
| Apr 2027 |
$225K |
$449K |
$-223K |
$-828K |
| Mar 2027 |
$180K |
$348K |
$-169K |
$-605K |
| Feb 2027 |
$181K |
$343K |
$-162K |
$-436K |
| Jan 2027 |
$181K |
$375K |
$-194K |
$-274K |
| Dec 2026 |
$199K |
$345K |
$-146K |
$-80K |
| Nov 2026 |
$188K |
$330K |
$-142K |
$66K |
| Oct 2026 |
$193K |
$542K |
$-348K |
$208K |
| Sep 2026 |
$216K |
$260K |
$-44K |
$556K |