Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $266K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $291K |
| Staff Wages | $23K |
| Transfer Amortization | $6K |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$451K |
$533K |
$-82K |
$-2.3M |
| Jun 2027 |
$477K |
$522K |
$-45K |
$-2.2M |
| May 2027 |
$447K |
$881K |
$-433K |
$-1.9M |
| Apr 2027 |
$455K |
$534K |
$-79K |
$-1.5M |
| Mar 2027 |
$460K |
$684K |
$-224K |
$-1.4M |
| Feb 2027 |
$474K |
$861K |
$-387K |
$-1.2M |
| Jan 2027 |
$476K |
$652K |
$-177K |
$-768K |
| Dec 2026 |
$482K |
$590K |
$-107K |
$-591K |
| Nov 2026 |
$475K |
$644K |
$-170K |
$-484K |
| Oct 2026 |
$477K |
$727K |
$-250K |
$-314K |
| Sep 2026 |
$523K |
$592K |
$-69K |
$-64K |
| Aug 2026 |
$0 |
$0 |
$0 |
$5K |