Income Breakdown
| TV Revenue | $275K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $909K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $775K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $393K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.0M |
$1.2M |
$750K |
$-6.9M |
| Jun 2027 |
$1.6M |
$1.3M |
$329K |
$-7.6M |
| May 2027 |
$1.4M |
$2.7M |
$-1.4M |
$-8.0M |
| Apr 2027 |
$1.4M |
$1.6M |
$-178K |
$-6.6M |
| Mar 2027 |
$1.4M |
$2.5M |
$-1.1M |
$-6.4M |
| Feb 2027 |
$1.5M |
$2.4M |
$-899K |
$-5.3M |
| Jan 2027 |
$1.4M |
$2.2M |
$-804K |
$-4.4M |
| Dec 2026 |
$1.4M |
$2.1M |
$-696K |
$-3.6M |
| Nov 2026 |
$1.4M |
$2.2M |
$-872K |
$-2.9M |
| Oct 2026 |
$1.4M |
$3.4M |
$-2.1M |
$-2.1M |
| Sep 2026 |
$1.4M |
$1.8M |
$-384K |
$-99 |
| Aug 2026 |
$0 |
$0 |
$0 |
$384K |