Income Breakdown
| TV Revenue | $172K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $478 |
| Sponsorship | $958 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $284K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $46K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$191K |
$352K |
$-160K |
$-2.3M |
| Jun 2027 |
$194K |
$354K |
$-160K |
$-2.1M |
| May 2027 |
$191K |
$334K |
$-143K |
$-2.0M |
| Apr 2027 |
$199K |
$343K |
$-144K |
$-1.8M |
| Mar 2027 |
$191K |
$316K |
$-125K |
$-1.7M |
| Feb 2027 |
$187K |
$738K |
$-552K |
$-1.5M |
| Jan 2027 |
$195K |
$380K |
$-186K |
$-991K |
| Dec 2026 |
$178K |
$392K |
$-214K |
$-805K |
| Nov 2026 |
$178K |
$469K |
$-291K |
$-591K |
| Oct 2026 |
$176K |
$360K |
$-183K |
$-300K |
| Sep 2026 |
$179K |
$384K |
$-206K |
$-117K |
| Aug 2026 |
$0 |
$0 |
$0 |
$89K |