Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $23K |
| Sponsorship | $8K |
| Merchandising | $228K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $49K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $694K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $162K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$439K |
$888K |
$-449K |
$-1.8M |
| Jun 2027 |
$423K |
$913K |
$-490K |
$-1.4M |
| May 2027 |
$340K |
$790K |
$-450K |
$-892K |
| Apr 2027 |
$319K |
$581K |
$-262K |
$-442K |
| Mar 2027 |
$321K |
$535K |
$-213K |
$-180K |
| Feb 2027 |
$334K |
$576K |
$-242K |
$34K |
| Jan 2027 |
$376K |
$388K |
$-12K |
$275K |
| Dec 2026 |
$359K |
$490K |
$-131K |
$287K |
| Nov 2026 |
$362K |
$449K |
$-87K |
$418K |
| Oct 2026 |
$395K |
$341K |
$54K |
$505K |
| Sep 2026 |
$399K |
$223K |
$176K |
$451K |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |