Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $175K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $119K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$211K |
$311K |
$-100K |
$-930K |
| Jul 2027 |
$215K |
$286K |
$-71K |
$-830K |
| Jun 2027 |
$210K |
$286K |
$-76K |
$-759K |
| May 2027 |
$213K |
$322K |
$-109K |
$-683K |
| Apr 2027 |
$217K |
$345K |
$-128K |
$-574K |
| Mar 2027 |
$220K |
$303K |
$-83K |
$-446K |
| Feb 2027 |
$232K |
$324K |
$-92K |
$-364K |
| Jan 2027 |
$229K |
$328K |
$-99K |
$-271K |
| Dec 2026 |
$234K |
$327K |
$-93K |
$-172K |
| Nov 2026 |
$222K |
$331K |
$-109K |
$-80K |
| Oct 2026 |
$236K |
$673K |
$-437K |
$29K |
| Sep 2026 |
$250K |
$283K |
$-34K |
$466K |