Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$5.6M |
$3.4M |
$2.2M |
$24.2M |
| Jun 2027 |
$16.1M |
$3.5M |
$12.6M |
$22.0M |
| May 2027 |
$6.2M |
$3.6M |
$2.6M |
$9.4M |
| Apr 2027 |
$5.3M |
$5.3M |
$-10K |
$6.8M |
| Mar 2027 |
$6.4M |
$3.8M |
$2.5M |
$6.8M |
| Feb 2027 |
$6.2M |
$3.9M |
$2.3M |
$4.2M |
| Jan 2027 |
$6.3M |
$3.9M |
$2.4M |
$2.0M |
| Dec 2026 |
$3.4M |
$3.1M |
$349K |
$-426K |
| Nov 2026 |
$3.2M |
$4.2M |
$-1.0M |
$-775K |
| Oct 2026 |
$939K |
$3.8M |
$-2.8M |
$257K |
| Sep 2026 |
$465K |
$1.6M |
$-1.2M |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |