Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $131K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $879K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $160K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $55K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $739K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.5M |
$2.5M |
$1.1M |
$4.2M |
| Jun 2027 |
$3.5M |
$2.3M |
$1.1M |
$4.7M |
| May 2027 |
$3.1M |
$2.3M |
$733K |
$3.5M |
| Apr 2027 |
$3.1M |
$2.4M |
$686K |
$2.7M |
| Mar 2027 |
$3.2M |
$2.6M |
$620K |
$2.0M |
| Feb 2027 |
$3.2M |
$2.6M |
$664K |
$1.3M |
| Jan 2027 |
$3.2M |
$2.4M |
$737K |
$1.8M |
| Dec 2026 |
$3.1M |
$2.4M |
$673K |
$1.0M |
| Nov 2026 |
$3.4M |
$2.9M |
$546K |
$342K |
| Oct 2026 |
$3.4M |
$4.8M |
$-1.4M |
$-230K |
| Sep 2026 |
$4.0M |
$2.5M |
$1.5M |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |