Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.2M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$6.0M |
$5.2M |
$784K |
$9.7M |
| Jun 2027 |
$5.3M |
$5.3M |
$-21K |
$9.0M |
| May 2027 |
$4.9M |
$5.0M |
$-77K |
$9.0M |
| Apr 2027 |
$5.2M |
$5.3M |
$-79K |
$9.1M |
| Mar 2027 |
$7.7M |
$6.3M |
$1.4M |
$9.1M |
| Feb 2027 |
$5.9M |
$6.1M |
$-250K |
$7.7M |
| Jan 2027 |
$11.3M |
$5.1M |
$6.1M |
$8.0M |
| Dec 2026 |
$6.5M |
$5.1M |
$1.4M |
$1.9M |
| Nov 2026 |
$5.1M |
$5.6M |
$-410K |
$483K |
| Oct 2026 |
$4.6M |
$9.9M |
$-5.2M |
$893K |
| Sep 2026 |
$570K |
$4.6M |
$-4.0M |
$6.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |