Income Breakdown
| TV Revenue | $252K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $138K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $395K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$263K |
$2.2M |
$-1.9M |
$-14.0M |
| Jun 2027 |
$1.6M |
$2.2M |
$-597K |
$-12.0M |
| May 2027 |
$264K |
$2.4M |
$-2.1M |
$-11.4M |
| Apr 2027 |
$269K |
$2.1M |
$-1.9M |
$-9.3M |
| Mar 2027 |
$267K |
$2.0M |
$-1.7M |
$-7.5M |
| Feb 2027 |
$266K |
$1.7M |
$-1.4M |
$-5.7M |
| Jan 2027 |
$278K |
$1.8M |
$-1.6M |
$-4.3M |
| Dec 2026 |
$311K |
$1.7M |
$-1.4M |
$-2.8M |
| Nov 2026 |
$82K |
$1.5M |
$-1.5M |
$-1.4M |
| Oct 2026 |
$76K |
$1.7M |
$-1.6M |
$69K |
| Sep 2026 |
$86K |
$912K |
$-827K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |