Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $840 |
| Sponsorship | $6K |
| Merchandising | $91K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $593K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$342K |
$709K |
$-367K |
$-2.9M |
| Jun 2027 |
$347K |
$703K |
$-356K |
$-2.5M |
| May 2027 |
$334K |
$801K |
$-467K |
$-2.2M |
| Apr 2027 |
$442K |
$630K |
$-188K |
$-1.7M |
| Mar 2027 |
$321K |
$580K |
$-260K |
$-1.5M |
| Feb 2027 |
$311K |
$542K |
$-231K |
$-1.2M |
| Jan 2027 |
$317K |
$569K |
$-251K |
$-1.0M |
| Dec 2026 |
$317K |
$599K |
$-282K |
$-754K |
| Nov 2026 |
$321K |
$669K |
$-348K |
$-472K |
| Oct 2026 |
$308K |
$500K |
$-192K |
$-124K |
| Sep 2026 |
$381K |
$313K |
$68K |
$68K |
| Aug 2026 |
$0 |
$0 |
$0 |
$413 |