Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $320K |
| Matchday Revenue | $102K |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $90K |
| Transfer Amortization | $129K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.0M |
$5.9M |
$-1.9M |
$6.7M |
| Jun 2027 |
$7.7M |
$6.0M |
$1.7M |
$8.4M |
| May 2027 |
$3.9M |
$6.9M |
$-3.0M |
$6.6M |
| Apr 2027 |
$4.2M |
$5.5M |
$-1.3M |
$9.5M |
| Mar 2027 |
$4.1M |
$5.8M |
$-1.7M |
$10.8M |
| Feb 2027 |
$3.3M |
$6.3M |
$-3.0M |
$12.3M |
| Jan 2027 |
$5.2M |
$6.2M |
$-978K |
$15.2M |
| Dec 2026 |
$6.9M |
$6.5M |
$444K |
$16.1M |
| Nov 2026 |
$5.6M |
$6.4M |
$-789K |
$15.5M |
| Oct 2026 |
$5.6M |
$8.8M |
$-3.2M |
$16.2M |
| Sep 2026 |
$4.3M |
$3.9M |
$405K |
$19.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.0M |