Income Breakdown
| TV Revenue | $451K |
| TV Placement Bonus | $70K |
| Matchday Revenue | $36K |
| Sponsorship | $51K |
| 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 | $1.3M |
| Staff Wages | $43K |
| Transfer Amortization | $5K |
| Debt Interest | $2K |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $470K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.4M |
$1.9M |
$1.5M |
$522K |
| Jun 2027 |
$2.8M |
$2.7M |
$117K |
$-521K |
| May 2027 |
$1.9M |
$2.8M |
$-885K |
$-643K |
| Apr 2027 |
$1.9M |
$2.2M |
$-231K |
$237K |
| Mar 2027 |
$2.0M |
$2.6M |
$-614K |
$462K |
| Feb 2027 |
$2.6M |
$2.6M |
$-8K |
$1.1M |
| Jan 2027 |
$2.1M |
$2.4M |
$-323K |
$1.3M |
| Dec 2026 |
$2.0M |
$2.1M |
$-117K |
$1.6M |
| Nov 2026 |
$2.1M |
$2.2M |
$-74K |
$1.8M |
| Oct 2026 |
$2.1M |
$4.2M |
$-2.1M |
$1.8M |
| Sep 2026 |
$2.2M |
$2.1M |
$101K |
$3.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |