Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $368K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $376K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $618K |
| Staff Wages | $27K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $697K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$5.4M |
$1.3M |
$4.0M |
$34.0M |
| Jun 2027 |
$4.3M |
$1.3M |
$3.0M |
$29.9M |
| May 2027 |
$4.4M |
$1.7M |
$2.8M |
$27.0M |
| Apr 2027 |
$4.4M |
$1.5M |
$2.9M |
$24.2M |
| Mar 2027 |
$4.5M |
$1.4M |
$3.1M |
$21.3M |
| Feb 2027 |
$4.3M |
$1.3M |
$3.0M |
$18.2M |
| Jan 2027 |
$4.4M |
$1.3M |
$3.1M |
$15.4M |
| Dec 2026 |
$4.5M |
$1.4M |
$3.1M |
$12.4M |
| Nov 2026 |
$4.6M |
$1.4M |
$3.2M |
$9.2M |
| Oct 2026 |
$3.7M |
$1.2M |
$2.4M |
$6.0M |
| Sep 2026 |
$3.6M |
$738K |
$2.9M |
$3.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |