Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $1K |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $623K |
| Staff Wages | $21K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $255K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.1M |
$917K |
$149K |
$574K |
| Jun 2027 |
$1.2M |
$1.0M |
$158K |
$407K |
| May 2027 |
$1.2M |
$1.1M |
$76K |
$231K |
| Apr 2027 |
$1.5M |
$1.0M |
$534K |
$137K |
| Mar 2027 |
$1.5M |
$725K |
$786K |
$5.4M |
| Feb 2027 |
$1.5M |
$877K |
$632K |
$4.6M |
| Jan 2027 |
$1.5M |
$636K |
$892K |
$4.8M |
| Dec 2026 |
$1.7M |
$609K |
$1.1M |
$3.9M |
| Nov 2026 |
$1.5M |
$602K |
$909K |
$2.8M |
| Oct 2026 |
$1.5M |
$869K |
$635K |
$1.9M |
| Sep 2026 |
$1.6M |
$501K |
$1.1M |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$257K |