Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $325K |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $805K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.2M |
$2.2M |
$2.0M |
$67.9M |
| Jun 2027 |
$4.9M |
$2.3M |
$2.5M |
$67.0M |
| May 2027 |
$4.0M |
$3.8M |
$197K |
$64.5M |
| Apr 2027 |
$4.2M |
$2.3M |
$1.8M |
$64.3M |
| Mar 2027 |
$4.2M |
$2.7M |
$1.5M |
$62.5M |
| Feb 2027 |
$4.7M |
$2.7M |
$2.0M |
$60.9M |
| Jan 2027 |
$4.5M |
$2.8M |
$1.7M |
$59.0M |
| Dec 2026 |
$4.2M |
$2.6M |
$1.5M |
$57.3M |
| Nov 2026 |
$4.1M |
$2.6M |
$1.5M |
$55.8M |
| Oct 2026 |
$4.2M |
$5.6M |
$-1.5M |
$54.3M |
| Sep 2026 |
$5.5M |
$2.8M |
$2.7M |
$55.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$53.0M |