Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $105K |
| Staff Wages | $15K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $113K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$176K |
$234K |
$-58K |
$92K |
| Jul 2027 |
$179K |
$210K |
$-31K |
$148K |
| Jun 2027 |
$176K |
$210K |
$-34K |
$228K |
| May 2027 |
$179K |
$209K |
$-30K |
$262K |
| Apr 2027 |
$187K |
$214K |
$-26K |
$293K |
| Mar 2027 |
$187K |
$214K |
$-28K |
$319K |
| Feb 2027 |
$199K |
$222K |
$-23K |
$347K |
| Jan 2027 |
$195K |
$224K |
$-30K |
$370K |
| Dec 2026 |
$208K |
$224K |
$-16K |
$399K |
| Nov 2026 |
$208K |
$225K |
$-18K |
$415K |
| Oct 2026 |
$213K |
$312K |
$-99K |
$433K |
| Sep 2026 |
$200K |
$168K |
$32K |
$532K |