Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $255K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $541K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $687K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.1M |
$1.3M |
$1.8M |
$40.2M |
| Jun 2027 |
$6.6M |
$1.2M |
$5.4M |
$38.3M |
| May 2027 |
$3.1M |
$1.2M |
$1.9M |
$33.0M |
| Apr 2027 |
$4.5M |
$1.2M |
$3.3M |
$31.1M |
| Mar 2027 |
$5.0M |
$1.2M |
$3.8M |
$27.8M |
| Feb 2027 |
$2.8M |
$1.2M |
$1.5M |
$24.0M |
| Jan 2027 |
$3.3M |
$853K |
$2.5M |
$22.4M |
| Dec 2026 |
$3.4M |
$684K |
$2.7M |
$20.0M |
| Nov 2026 |
$3.4M |
$646K |
$2.7M |
$17.3M |
| Oct 2026 |
$1.9M |
$597K |
$1.3M |
$14.6M |
| Sep 2026 |
$13.0M |
$352K |
$12.6M |
$13.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |