Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $686K |
| Matchday Revenue | $28K |
| Sponsorship | $32K |
| Merchandising | $512K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $864K |
| Staff Wages | $37K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $672K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.4M |
$1.6M |
$1.8M |
$3.4M |
| Jun 2027 |
$3.3M |
$1.5M |
$1.7M |
$1.6M |
| May 2027 |
$3.7M |
$1.6M |
$2.1M |
$-128K |
| Apr 2027 |
$3.9M |
$1.6M |
$2.3M |
$-2.2M |
| Mar 2027 |
$3.6M |
$1.7M |
$1.9M |
$-4.6M |
| Feb 2027 |
$3.3M |
$1.4M |
$1.8M |
$-6.5M |
| Jan 2027 |
$3.9M |
$1.3M |
$2.5M |
$12.0M |
| Dec 2026 |
$3.3M |
$1.4M |
$2.0M |
$9.5M |
| Nov 2026 |
$3.3M |
$1.3M |
$1.9M |
$7.6M |
| Oct 2026 |
$3.3M |
$1.4M |
$1.9M |
$5.6M |
| Sep 2026 |
$3.5M |
$842K |
$2.7M |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |