Income Breakdown
| TV Revenue | $386K |
| TV Placement Bonus | $150K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| 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 | $1.0M |
| Staff Wages | $33K |
| Transfer Amortization | $23K |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $494K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.7M |
$1.6M |
$129K |
$-4.1M |
| Jun 2027 |
$2.1M |
$1.7M |
$443K |
$-4.2M |
| May 2027 |
$1.7M |
$1.9M |
$-184K |
$-3.9M |
| Apr 2027 |
$1.8M |
$1.7M |
$52K |
$-3.7M |
| Mar 2027 |
$1.8M |
$1.8M |
$-35K |
$-3.8M |
| Feb 2027 |
$1.9M |
$2.1M |
$-224K |
$-3.7M |
| Jan 2027 |
$1.9M |
$2.2M |
$-265K |
$-3.2M |
| Dec 2026 |
$1.9M |
$1.9M |
$-172 |
$-2.9M |
| Nov 2026 |
$1.9M |
$2.1M |
$-181K |
$-2.9M |
| Oct 2026 |
$2.0M |
$5.4M |
$-3.3M |
$-2.7M |
| Sep 2026 |
$1.8M |
$1.4M |
$402K |
$590K |
| Aug 2026 |
$0 |
$0 |
$0 |
$188K |