Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $45K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.8M |
$1.9M |
$916K |
$409K |
| Jun 2027 |
$4.3M |
$1.8M |
$2.5M |
$-523K |
| May 2027 |
$2.8M |
$2.1M |
$718K |
$-3.0M |
| Apr 2027 |
$2.8M |
$1.7M |
$1.1M |
$-3.8M |
| Mar 2027 |
$1.1M |
$1.9M |
$-727K |
$-4.9M |
| Feb 2027 |
$1.2M |
$2.1M |
$-896K |
$-4.2M |
| Jan 2027 |
$1.1M |
$2.1M |
$-986K |
$-3.3M |
| Dec 2026 |
$1.2M |
$1.9M |
$-666K |
$-2.3M |
| Nov 2026 |
$308K |
$1.9M |
$-1.6M |
$-1.7M |
| Oct 2026 |
$303K |
$2.4M |
$-2.1M |
$-44K |
| Sep 2026 |
$305K |
$1.3M |
$-1.0M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |