Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $143K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.8M |
$4.8M |
$-3.0M |
$-24.1M |
| Jun 2027 |
$3.1M |
$4.7M |
$-1.6M |
$-21.1M |
| May 2027 |
$1.7M |
$8.1M |
$-6.4M |
$-19.5M |
| Apr 2027 |
$1.8M |
$4.5M |
$-2.7M |
$-13.1M |
| Mar 2027 |
$2.1M |
$5.5M |
$-3.3M |
$-10.4M |
| Feb 2027 |
$2.1M |
$5.7M |
$-3.5M |
$-7.1M |
| Jan 2027 |
$1.8M |
$5.9M |
$-4.1M |
$-3.5M |
| Dec 2026 |
$727K |
$4.8M |
$-4.1M |
$542K |
| Nov 2026 |
$184K |
$5.0M |
$-4.9M |
$4.6M |
| Oct 2026 |
$344K |
$11.2M |
$-10.8M |
$9.5M |
| Sep 2026 |
$373K |
$2.9M |
$-2.5M |
$20.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |