Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $464K |
| Matchday Revenue | $0 |
| Sponsorship | $51K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $54K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $978K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$7.0M |
$3.0M |
$4.0M |
$29.8M |
| Jun 2027 |
$7.4M |
$3.0M |
$4.4M |
$26.2M |
| May 2027 |
$5.6M |
$3.5M |
$2.1M |
$21.8M |
| Apr 2027 |
$5.6M |
$3.5M |
$2.1M |
$19.8M |
| Mar 2027 |
$5.7M |
$3.3M |
$2.4M |
$17.7M |
| Feb 2027 |
$6.1M |
$3.5M |
$2.6M |
$15.3M |
| Jan 2027 |
$5.6M |
$3.4M |
$2.2M |
$12.7M |
| Dec 2026 |
$5.7M |
$3.5M |
$2.3M |
$10.5M |
| Nov 2026 |
$5.5M |
$3.5M |
$2.0M |
$8.2M |
| Oct 2026 |
$6.1M |
$6.6M |
$-547K |
$6.2M |
| Sep 2026 |
$6.4M |
$2.8M |
$3.6M |
$6.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |