Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $371K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.6M |
$3.9M |
$628K |
$-3.2M |
| Jun 2027 |
$11.1M |
$4.1M |
$7.0M |
$-3.8M |
| May 2027 |
$4.6M |
$5.3M |
$-632K |
$-10.9M |
| Apr 2027 |
$4.6M |
$4.1M |
$575K |
$-10.2M |
| Mar 2027 |
$4.7M |
$4.0M |
$621K |
$-10.8M |
| Feb 2027 |
$1.9M |
$3.3M |
$-1.4M |
$-11.4M |
| Jan 2027 |
$1.9M |
$3.7M |
$-1.8M |
$-10.0M |
| Dec 2026 |
$1.9M |
$3.4M |
$-1.5M |
$-8.2M |
| Nov 2026 |
$612K |
$3.2M |
$-2.6M |
$-6.7M |
| Oct 2026 |
$444K |
$6.2M |
$-5.8M |
$-4.2M |
| Sep 2026 |
$504K |
$2.7M |
$-2.2M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |