Income Breakdown
| TV Revenue | $450K |
| TV Placement Bonus | $56K |
| Matchday Revenue | $26K |
| Sponsorship | $62K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $989K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $459K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.1M |
$1.5M |
$1.6M |
$463K |
| Jun 2027 |
$2.1M |
$2.1M |
$-1K |
$-1.2M |
| May 2027 |
$1.8M |
$2.4M |
$-597K |
$-1.2M |
| Apr 2027 |
$1.9M |
$2.6M |
$-646K |
$-557K |
| Mar 2027 |
$1.9M |
$2.4M |
$-488K |
$89K |
| Feb 2027 |
$2.0M |
$2.6M |
$-632K |
$576K |
| Jan 2027 |
$2.1M |
$2.3M |
$-235K |
$1.2M |
| Dec 2026 |
$2.0M |
$2.0M |
$27K |
$1.4M |
| Nov 2026 |
$1.9M |
$2.2M |
$-276K |
$1.4M |
| Oct 2026 |
$2.1M |
$4.1M |
$-2.0M |
$1.7M |
| Sep 2026 |
$1.9M |
$1.6M |
$332K |
$3.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |