Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $239K |
| Facility Maintenance | $602K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.5M |
$1.9M |
$1.6M |
$14.9M |
| Jun 2027 |
$7.7M |
$1.7M |
$6.0M |
$13.2M |
| May 2027 |
$3.5M |
$1.9M |
$1.6M |
$7.2M |
| Apr 2027 |
$3.5M |
$1.7M |
$1.8M |
$5.6M |
| Mar 2027 |
$3.2M |
$1.8M |
$1.4M |
$3.8M |
| Feb 2027 |
$3.5M |
$1.9M |
$1.6M |
$2.4M |
| Jan 2027 |
$1.4M |
$1.3M |
$85K |
$822K |
| Dec 2026 |
$1.4M |
$1.3M |
$120K |
$738K |
| Nov 2026 |
$1.4M |
$1.5M |
$-163K |
$618K |
| Oct 2026 |
$403K |
$2.7M |
$-2.3M |
$781K |
| Sep 2026 |
$305K |
$1.0M |
$-724K |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |