Income Breakdown
| TV Revenue | $185K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $3K |
| Sponsorship | $77K |
| Merchandising | $309K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$602K |
$1.5M |
$-865K |
$-6.7M |
| Jun 2027 |
$622K |
$1.4M |
$-755K |
$-5.8M |
| May 2027 |
$644K |
$2.2M |
$-1.5M |
$-5.1M |
| Apr 2027 |
$668K |
$1.3M |
$-618K |
$-3.5M |
| Mar 2027 |
$640K |
$1.1M |
$-507K |
$-2.9M |
| Feb 2027 |
$676K |
$914K |
$-238K |
$-2.4M |
| Jan 2027 |
$643K |
$888K |
$-245K |
$-2.1M |
| Dec 2026 |
$651K |
$1.1M |
$-426K |
$-1.9M |
| Nov 2026 |
$663K |
$1.3M |
$-633K |
$-1.5M |
| Oct 2026 |
$689K |
$1.1M |
$-397K |
$-836K |
| Sep 2026 |
$678K |
$1.1M |
$-443K |
$-439K |
| Aug 2026 |
$0 |
$0 |
$0 |
$4K |