Income Breakdown
| TV Revenue | $477K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $0 |
| Sponsorship | $63K |
| Merchandising | $549K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $416K |
| Staff Wages | $50K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $347K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.1M |
$818K |
$323K |
$2.8M |
| Jun 2027 |
$1.3M |
$771K |
$562K |
$2.5M |
| May 2027 |
$1.1M |
$1.0M |
$117K |
$2.1M |
| Apr 2027 |
$1.2M |
$938K |
$227K |
$2.0M |
| Mar 2027 |
$1.2M |
$818K |
$348K |
$1.8M |
| Feb 2027 |
$1.2M |
$863K |
$330K |
$1.4M |
| Jan 2027 |
$1.2M |
$1.1M |
$57K |
$1.1M |
| Dec 2026 |
$1.2M |
$856K |
$347K |
$1.1M |
| Nov 2026 |
$1.2M |
$893K |
$325K |
$715K |
| Oct 2026 |
$1.2M |
$1.3M |
$-50K |
$390K |
| Sep 2026 |
$1.3M |
$915K |
$392K |
$440K |
| Aug 2026 |
$0 |
$0 |
$0 |
$48K |