Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $40K |
| Transfer Amortization | $4K |
| Debt Interest | $45K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $710K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.4M |
$2.6M |
$-1.1M |
$-7.6M |
| Jun 2027 |
$5.4M |
$2.5M |
$2.9M |
$-6.5M |
| May 2027 |
$1.4M |
$2.4M |
$-961K |
$-9.4M |
| Apr 2027 |
$1.5M |
$2.4M |
$-946K |
$-8.4M |
| Mar 2027 |
$1.5M |
$2.4M |
$-880K |
$-7.5M |
| Feb 2027 |
$1.5M |
$2.4M |
$-884K |
$-6.6M |
| Jan 2027 |
$1.5M |
$2.6M |
$-1.1M |
$-5.7M |
| Dec 2026 |
$1.5M |
$2.5M |
$-958K |
$-4.6M |
| Nov 2026 |
$600K |
$2.3M |
$-1.7M |
$-3.6M |
| Oct 2026 |
$611K |
$3.5M |
$-2.8M |
$-2.0M |
| Sep 2026 |
$61K |
$1.5M |
$-1.5M |
$864K |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |