Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $60K |
| Transfer Amortization | $3K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.5M |
$2.5M |
$-975K |
$-1.2M |
| Jun 2027 |
$2.5M |
$2.6M |
$-104K |
$-276K |
| May 2027 |
$1.5M |
$2.5M |
$-1.0M |
$-174K |
| Apr 2027 |
$1.6M |
$2.6M |
$-1.0M |
$831K |
| Mar 2027 |
$1.6M |
$2.7M |
$-1.1M |
$1.8M |
| Feb 2027 |
$1.8M |
$2.8M |
$-1.0M |
$2.9M |
| Jan 2027 |
$1.8M |
$2.8M |
$-943K |
$3.9M |
| Dec 2026 |
$719K |
$2.2M |
$-1.5M |
$4.9M |
| Nov 2026 |
$247K |
$2.1M |
$-1.8M |
$6.3M |
| Oct 2026 |
$210K |
$2.0M |
$-1.7M |
$8.2M |
| Sep 2026 |
$635K |
$754K |
$-119K |
$9.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |