Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $506K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $647K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.6M |
$1.2M |
$1.4M |
$6.7M |
| Jun 2027 |
$4.3M |
$1.2M |
$3.1M |
$5.3M |
| May 2027 |
$2.6M |
$1.2M |
$1.4M |
$2.2M |
| Apr 2027 |
$2.7M |
$728K |
$1.9M |
$818K |
| Mar 2027 |
$1.1M |
$737K |
$344K |
$-1.1M |
| Feb 2027 |
$1.1M |
$746K |
$359K |
$-1.5M |
| Jan 2027 |
$296K |
$827K |
$-531K |
$-1.8M |
| Dec 2026 |
$291K |
$738K |
$-447K |
$-1.3M |
| Nov 2026 |
$90K |
$743K |
$-653K |
$-839K |
| Oct 2026 |
$83K |
$754K |
$-671K |
$-186K |
| Sep 2026 |
$81K |
$611K |
$-531K |
$485K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |