Income Breakdown
| TV Revenue | $240K |
| TV Placement Bonus | $125K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $645K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $866K |
| Staff Wages | $30K |
| Transfer Amortization | $62K |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $384K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.2M |
$1.4M |
$-140K |
$-6.4M |
| Jun 2027 |
$1.1M |
$1.3M |
$-112K |
$-6.3M |
| May 2027 |
$1.1M |
$1.6M |
$-561K |
$-6.3M |
| Apr 2027 |
$1.1M |
$1.7M |
$-602K |
$-5.8M |
| Mar 2027 |
$1.1M |
$2.4M |
$-1.3M |
$-5.2M |
| Feb 2027 |
$1.1M |
$1.7M |
$-664K |
$-4.0M |
| Jan 2027 |
$1.0M |
$1.3M |
$-289K |
$-1.6M |
| Dec 2026 |
$1.1M |
$1.2M |
$-140K |
$-1.3M |
| Nov 2026 |
$1.1M |
$1.2M |
$-129K |
$-1.2M |
| Oct 2026 |
$1.1M |
$1.3M |
$-129K |
$-1.1M |
| Sep 2026 |
$1.0M |
$991K |
$30K |
$-975K |
| Aug 2026 |
$0 |
$0 |
$0 |
$260K |