Income Breakdown
| TV Revenue | $391K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $7K |
| Sponsorship | $49K |
| Merchandising | $533K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $655K |
| Staff Wages | $36K |
| Transfer Amortization | $17K |
| Debt Interest | $19K |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $342K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.5M |
$1.2M |
$302K |
$-3.7M |
| Jun 2027 |
$1.1M |
$1.5M |
$-349K |
$-4.0M |
| May 2027 |
$1.1M |
$1.6M |
$-551K |
$-3.7M |
| Apr 2027 |
$1.1M |
$1.6M |
$-558K |
$-3.2M |
| Mar 2027 |
$1.1M |
$1.5M |
$-420K |
$-2.6M |
| Feb 2027 |
$1.1M |
$1.4M |
$-340K |
$-2.2M |
| Jan 2027 |
$1.1M |
$1.6M |
$-460K |
$-1.9M |
| Dec 2026 |
$1.1M |
$1.2M |
$-31K |
$-1.4M |
| Nov 2026 |
$1.1M |
$1.3M |
$-185K |
$-1.4M |
| Oct 2026 |
$1.3M |
$1.9M |
$-664K |
$-1.3M |
| Sep 2026 |
$1.2M |
$1.1M |
$189K |
$-621K |
| Aug 2026 |
$0 |
$0 |
$0 |
$39K |