Income Breakdown
| TV Revenue | $164K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $3K |
| Sponsorship | $572 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $750 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $122K |
| Staff Wages | $17K |
| Transfer Amortization | $229 |
| Debt Interest | $4K |
| Loan Fees (Out) | $60 |
| Facility Maintenance | $116K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$207K |
$260K |
$-53K |
$-802K |
| Jun 2027 |
$208K |
$269K |
$-62K |
$-750K |
| May 2027 |
$184K |
$264K |
$-81K |
$-689K |
| Apr 2027 |
$169K |
$267K |
$-98K |
$-608K |
| Mar 2027 |
$167K |
$236K |
$-68K |
$-510K |
| Feb 2027 |
$170K |
$235K |
$-65K |
$-442K |
| Jan 2027 |
$171K |
$235K |
$-64K |
$-377K |
| Dec 2026 |
$176K |
$234K |
$-58K |
$-313K |
| Nov 2026 |
$177K |
$232K |
$-55K |
$-255K |
| Oct 2026 |
$177K |
$391K |
$-215K |
$-200K |
| Sep 2026 |
$183K |
$207K |
$-25K |
$14K |
| Aug 2026 |
$0 |
$0 |
$0 |
$50K |