Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $100K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $42K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $108K |
| Facility Maintenance | $866K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.6M |
$2.1M |
$2.5M |
$75.8M |
| Jun 2027 |
$4.5M |
$2.2M |
$2.3M |
$73.3M |
| May 2027 |
$4.5M |
$2.5M |
$2.1M |
$71.0M |
| Apr 2027 |
$1.8M |
$1.6M |
$170K |
$68.9M |
| Mar 2027 |
$1.8M |
$1.6M |
$255K |
$68.7M |
| Feb 2027 |
$2.4M |
$1.8M |
$557K |
$68.5M |
| Jan 2027 |
$7.9M |
$1.4M |
$6.5M |
$67.9M |
| Dec 2026 |
$8.0M |
$1.4M |
$6.7M |
$61.4M |
| Nov 2026 |
$9.7M |
$1.2M |
$8.4M |
$54.8M |
| Oct 2026 |
$3.7M |
$1.2M |
$2.5M |
$46.3M |
| Sep 2026 |
$43.3M |
$701K |
$42.6M |
$43.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |