Income Breakdown
| TV Revenue | $402K |
| TV Placement Bonus | $234K |
| Matchday Revenue | $8K |
| Sponsorship | $52K |
| Merchandising | $987K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $586K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $458K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.6M |
$1.1M |
$1.6M |
$405K |
| Jun 2027 |
$1.9M |
$1.3M |
$607K |
$-1.1M |
| May 2027 |
$1.4M |
$1.8M |
$-426K |
$-1.8M |
| Apr 2027 |
$1.4M |
$1.3M |
$100K |
$-1.3M |
| Mar 2027 |
$1.3M |
$1.3M |
$23K |
$-1.4M |
| Feb 2027 |
$1.4M |
$1.4M |
$-1K |
$-1.4M |
| Jan 2027 |
$1.3M |
$1.4M |
$-53K |
$-1.4M |
| Dec 2026 |
$1.3M |
$1.2M |
$67K |
$-1.4M |
| Nov 2026 |
$1.2M |
$1.3M |
$-77K |
$-1.5M |
| Oct 2026 |
$1.2M |
$2.7M |
$-1.4M |
$-1.4M |
| Sep 2026 |
$1.2M |
$1.2M |
$17K |
$52K |
| Aug 2026 |
$0 |
$0 |
$0 |
$36K |