Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $314K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $82K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $42K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $200K |
| Facility Maintenance | $625K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.4M |
$2.0M |
$349K |
$6.1M |
| Jun 2027 |
$5.1M |
$1.8M |
$3.3M |
$5.7M |
| May 2027 |
$2.3M |
$1.8M |
$522K |
$2.4M |
| Apr 2027 |
$2.4M |
$1.8M |
$516K |
$1.8M |
| Mar 2027 |
$2.4M |
$2.0M |
$395K |
$1.3M |
| Feb 2027 |
$2.4M |
$2.1M |
$334K |
$804K |
| Jan 2027 |
$2.4M |
$1.5M |
$884K |
$417K |
| Dec 2026 |
$972K |
$1.6M |
$-579K |
$-519K |
| Nov 2026 |
$289K |
$1.6M |
$-1.3M |
$8K |
| Oct 2026 |
$174K |
$1.8M |
$-1.7M |
$1.2M |
| Sep 2026 |
$153K |
$1.1M |
$-997K |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |