Income Breakdown
| TV Revenue | $90K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $0 |
| Sponsorship | $878 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $158K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $103K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$138K |
$283K |
$-145K |
$-1.6M |
| Jun 2027 |
$136K |
$267K |
$-131K |
$-1.4M |
| May 2027 |
$143K |
$397K |
$-254K |
$-1.3M |
| Apr 2027 |
$137K |
$300K |
$-163K |
$-1.0M |
| Mar 2027 |
$137K |
$304K |
$-167K |
$-863K |
| Feb 2027 |
$130K |
$294K |
$-164K |
$-696K |
| Jan 2027 |
$127K |
$299K |
$-172K |
$-532K |
| Dec 2026 |
$122K |
$231K |
$-110K |
$-360K |
| Nov 2026 |
$124K |
$228K |
$-103K |
$-250K |
| Oct 2026 |
$126K |
$433K |
$-306K |
$-147K |
| Sep 2026 |
$148K |
$179K |
$-31K |
$159K |
| Aug 2026 |
$0 |
$0 |
$0 |
$190K |