Income Breakdown
| TV Revenue | $248K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $34K |
| Sponsorship | $95K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $429K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.1M |
$1.5M |
$562K |
$-7.5M |
| Jun 2027 |
$2.2M |
$2.0M |
$269K |
$-4.6M |
| May 2027 |
$2.0M |
$3.6M |
$-1.6M |
$-4.9M |
| Apr 2027 |
$2.1M |
$2.3M |
$-190K |
$-3.3M |
| Mar 2027 |
$2.2M |
$2.4M |
$-236K |
$-3.1M |
| Feb 2027 |
$2.6M |
$2.7M |
$-145K |
$-2.9M |
| Jan 2027 |
$2.2M |
$2.4M |
$-226K |
$-2.7M |
| Dec 2026 |
$2.2M |
$2.2M |
$1K |
$-2.5M |
| Nov 2026 |
$2.1M |
$2.4M |
$-313K |
$-2.5M |
| Oct 2026 |
$2.1M |
$5.2M |
$-3.1M |
$-2.2M |
| Sep 2026 |
$2.1M |
$1.3M |
$778K |
$848K |
| Aug 2026 |
$0 |
$0 |
$0 |
$70K |