Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $922K |
| Matchday Revenue | $0 |
| Sponsorship | $148K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $887K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$6.5M |
$3.0M |
$3.5M |
$17.9M |
| Jun 2027 |
$6.9M |
$3.1M |
$3.9M |
$14.5M |
| May 2027 |
$4.6M |
$4.0M |
$685K |
$10.6M |
| Apr 2027 |
$4.6M |
$3.0M |
$1.6M |
$9.9M |
| Mar 2027 |
$4.7M |
$3.1M |
$1.6M |
$8.3M |
| Feb 2027 |
$4.8M |
$3.0M |
$1.8M |
$6.7M |
| Jan 2027 |
$4.9M |
$3.5M |
$1.4M |
$4.9M |
| Dec 2026 |
$5.2M |
$3.7M |
$1.5M |
$3.5M |
| Nov 2026 |
$4.7M |
$3.5M |
$1.2M |
$2.0M |
| Oct 2026 |
$4.9M |
$10.1M |
$-5.2M |
$803K |
| Sep 2026 |
$5.0M |
$2.8M |
$2.2M |
$6.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |