Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $229K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $174K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $642K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.9M |
$861K |
$2.0M |
$18.6M |
| Jun 2027 |
$6.6M |
$858K |
$5.7M |
$16.6M |
| May 2027 |
$2.9M |
$852K |
$2.1M |
$10.8M |
| Apr 2027 |
$3.0M |
$851K |
$2.1M |
$8.8M |
| Mar 2027 |
$3.0M |
$844K |
$2.1M |
$6.6M |
| Feb 2027 |
$2.6M |
$843K |
$1.7M |
$4.5M |
| Jan 2027 |
$1.1M |
$537K |
$514K |
$2.8M |
| Dec 2026 |
$277K |
$404K |
$-127K |
$2.3M |
| Nov 2026 |
$76K |
$356K |
$-280K |
$2.4M |
| Oct 2026 |
$66K |
$384K |
$-318K |
$2.7M |
| Sep 2026 |
$2.6M |
$404K |
$2.2M |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |