Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $113K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.6M |
$2.5M |
$91K |
$3.8M |
| Jun 2027 |
$4.1M |
$2.6M |
$1.5M |
$3.7M |
| May 2027 |
$2.4M |
$2.5M |
$-95K |
$2.2M |
| Apr 2027 |
$2.6M |
$3.1M |
$-428K |
$2.3M |
| Mar 2027 |
$3.4M |
$2.7M |
$604K |
$2.7M |
| Feb 2027 |
$2.8M |
$2.8M |
$62K |
$2.1M |
| Jan 2027 |
$3.2M |
$2.7M |
$477K |
$2.1M |
| Dec 2026 |
$1.5M |
$2.0M |
$-532K |
$1.6M |
| Nov 2026 |
$1.5M |
$2.1M |
$-526K |
$2.1M |
| Oct 2026 |
$497K |
$2.0M |
$-1.5M |
$2.6M |
| Sep 2026 |
$302K |
$1.2M |
$-899K |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |