Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $589K |
| Matchday Revenue | $22K |
| Sponsorship | $25K |
| Merchandising | $310K |
| 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 | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $552K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.7M |
$1.7M |
$983K |
$10.7M |
| Jun 2027 |
$2.6M |
$1.8M |
$765K |
$9.7M |
| May 2027 |
$2.4M |
$2.1M |
$356K |
$9.0M |
| Apr 2027 |
$2.5M |
$1.4M |
$1.0M |
$8.6M |
| Mar 2027 |
$2.7M |
$1.5M |
$1.2M |
$7.6M |
| Feb 2027 |
$2.5M |
$1.5M |
$1.0M |
$6.4M |
| Jan 2027 |
$2.6M |
$1.5M |
$1.1M |
$5.3M |
| Dec 2026 |
$2.5M |
$1.4M |
$1.1M |
$4.3M |
| Nov 2026 |
$2.8M |
$1.4M |
$1.4M |
$3.2M |
| Oct 2026 |
$2.3M |
$2.7M |
$-363K |
$1.8M |
| Sep 2026 |
$2.5M |
$1.6M |
$904K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |