Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $453K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $667K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.1M |
$1.2M |
$937K |
$3.5M |
| Jun 2027 |
$3.0M |
$1.1M |
$1.9M |
$2.6M |
| May 2027 |
$2.1M |
$641K |
$1.4M |
$711K |
| Apr 2027 |
$2.1M |
$646K |
$1.5M |
$-709K |
| Mar 2027 |
$837K |
$655K |
$182K |
$-2.2M |
| Feb 2027 |
$241K |
$656K |
$-415K |
$-2.3M |
| Jan 2027 |
$244K |
$745K |
$-501K |
$-1.9M |
| Dec 2026 |
$241K |
$651K |
$-410K |
$-1.4M |
| Nov 2026 |
$44K |
$648K |
$-605K |
$-1.0M |
| Oct 2026 |
$48K |
$645K |
$-596K |
$-413K |
| Sep 2026 |
$43K |
$622K |
$-579K |
$183K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |