Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $64K |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $203 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $29K |
| Transfer Amortization | $6K |
| Debt Interest | $48K |
| Loan Fees (Out) | $320K |
| Facility Maintenance | $196K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.5M |
$2.5M |
$1.0M |
$-5.3M |
| Jun 2027 |
$140K |
$2.4M |
$-2.2M |
$-6.3M |
| May 2027 |
$139K |
$3.1M |
$-2.9M |
$-4.1M |
| Apr 2027 |
$164K |
$2.3M |
$-2.1M |
$-1.1M |
| Mar 2027 |
$233K |
$2.3M |
$-2.1M |
$991K |
| Feb 2027 |
$3.9M |
$2.9M |
$1.0M |
$3.1M |
| Jan 2027 |
$266K |
$3.0M |
$-2.8M |
$2.0M |
| Dec 2026 |
$436K |
$2.8M |
$-2.4M |
$4.8M |
| Nov 2026 |
$223K |
$2.9M |
$-2.7M |
$7.2M |
| Oct 2026 |
$307K |
$4.9M |
$-4.6M |
$9.9M |
| Sep 2026 |
$183K |
$1.9M |
$-1.8M |
$14.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$16.5M |