Income Breakdown
| TV Revenue | $754K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $103K |
| Sponsorship | $487K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $250K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $949K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$5.4M |
$3.9M |
$1.5M |
$17.6M |
| Jun 2027 |
$5.2M |
$4.3M |
$950K |
$16.1M |
| May 2027 |
$5.3M |
$5.6M |
$-228K |
$15.2M |
| Apr 2027 |
$5.4M |
$4.5M |
$973K |
$15.4M |
| Mar 2027 |
$5.6M |
$4.4M |
$1.2M |
$14.4M |
| Feb 2027 |
$5.9M |
$4.6M |
$1.3M |
$13.2M |
| Jan 2027 |
$6.0M |
$4.6M |
$1.4M |
$11.9M |
| Dec 2026 |
$6.2M |
$4.2M |
$1.9M |
$10.5M |
| Nov 2026 |
$6.2M |
$4.3M |
$1.9M |
$8.6M |
| Oct 2026 |
$6.2M |
$6.3M |
$-90K |
$6.7M |
| Sep 2026 |
$6.2M |
$3.2M |
$2.9M |
$6.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |