Income Breakdown
| TV Revenue | $254K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $75K |
| Sponsorship | $109K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $43K |
| Transfer Amortization | $94K |
| Debt Interest | $565 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $636K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$5.4M |
$2.2M |
$3.2M |
$2.2M |
| Jun 2027 |
$3.4M |
$2.7M |
$684K |
$-1.1M |
| May 2027 |
$3.2M |
$4.0M |
$-874K |
$-1.9M |
| Apr 2027 |
$3.2M |
$2.7M |
$549K |
$-1.0M |
| Mar 2027 |
$3.2M |
$4.2M |
$-1.0M |
$-1.7M |
| Feb 2027 |
$3.2M |
$3.0M |
$237K |
$-724K |
| Jan 2027 |
$3.2M |
$2.8M |
$465K |
$3.5M |
| Dec 2026 |
$3.1M |
$2.3M |
$842K |
$3.1M |
| Nov 2026 |
$3.2M |
$2.5M |
$704K |
$2.2M |
| Oct 2026 |
$3.1M |
$5.6M |
$-2.6M |
$1.5M |
| Sep 2026 |
$3.0M |
$1.4M |
$1.5M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |