Income Breakdown
| TV Revenue | $249K |
| TV Placement Bonus | $103K |
| Matchday Revenue | $72K |
| Sponsorship | $101K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $46K |
| Transfer Amortization | $71K |
| Debt Interest | $19K |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $564K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.1M |
$2.1M |
$1.9M |
$-7.2M |
| Jun 2027 |
$2.8M |
$2.1M |
$691K |
$-4.6M |
| May 2027 |
$2.5M |
$3.0M |
$-578K |
$-1.8M |
| Apr 2027 |
$2.4M |
$1.9M |
$495K |
$-1.3M |
| Mar 2027 |
$2.5M |
$2.4M |
$93K |
$-1.8M |
| Feb 2027 |
$2.6M |
$2.5M |
$90K |
$-1.9M |
| Jan 2027 |
$2.4M |
$2.4M |
$32K |
$-1.9M |
| Dec 2026 |
$2.4M |
$2.0M |
$356K |
$-2.0M |
| Nov 2026 |
$2.4M |
$2.3M |
$88K |
$-2.3M |
| Oct 2026 |
$2.2M |
$6.1M |
$-3.8M |
$-2.4M |
| Sep 2026 |
$2.2M |
$1.3M |
$864K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$536K |