Income Breakdown
| TV Revenue | $184K |
| TV Placement Bonus | $67K |
| Matchday Revenue | $1K |
| Sponsorship | $6K |
| Merchandising | $241K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $174K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$535K |
$1.6M |
$-1.1M |
$-7.1M |
| Jun 2027 |
$513K |
$1.6M |
$-1.0M |
$-6.0M |
| May 2027 |
$542K |
$1.6M |
$-1.0M |
$-5.0M |
| Apr 2027 |
$489K |
$1.3M |
$-815K |
$-4.0M |
| Mar 2027 |
$564K |
$1.1M |
$-574K |
$-3.2M |
| Feb 2027 |
$550K |
$832K |
$-282K |
$-2.6M |
| Jan 2027 |
$579K |
$1.1M |
$-569K |
$-2.3M |
| Dec 2026 |
$531K |
$1.1M |
$-581K |
$-1.7M |
| Nov 2026 |
$530K |
$1.3M |
$-788K |
$-1.1M |
| Oct 2026 |
$528K |
$935K |
$-407K |
$-360K |
| Sep 2026 |
$658K |
$619K |
$39K |
$48K |
| Aug 2026 |
$0 |
$0 |
$0 |
$9K |