Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $343K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $309K |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $59K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $936K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.5M |
$4.4M |
$89K |
$69.9M |
| Jun 2027 |
$9.8M |
$4.2M |
$5.6M |
$69.8M |
| May 2027 |
$4.2M |
$4.5M |
$-377K |
$64.2M |
| Apr 2027 |
$7.4M |
$4.1M |
$3.3M |
$64.5M |
| Mar 2027 |
$7.4M |
$4.2M |
$3.2M |
$61.2M |
| Feb 2027 |
$4.2M |
$4.5M |
$-270K |
$58.0M |
| Jan 2027 |
$10.7M |
$4.3M |
$6.3M |
$58.2M |
| Dec 2026 |
$12.6M |
$4.4M |
$8.2M |
$51.8M |
| Nov 2026 |
$10.5M |
$4.4M |
$6.0M |
$43.6M |
| Oct 2026 |
$4.8M |
$4.4M |
$397K |
$37.5M |
| Sep 2026 |
$18.0M |
$2.0M |
$16.1M |
$37.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |