Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $52K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $78K |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.9M |
$3.8M |
$78K |
$-13.9M |
| Jun 2027 |
$3.6M |
$3.8M |
$-253K |
$-13.9M |
| May 2027 |
$1.3M |
$3.5M |
$-2.2M |
$-13.7M |
| Apr 2027 |
$425K |
$3.1M |
$-2.7M |
$-11.5M |
| Mar 2027 |
$445K |
$2.5M |
$-2.0M |
$-8.8M |
| Feb 2027 |
$454K |
$3.2M |
$-2.8M |
$-6.8M |
| Jan 2027 |
$5.8M |
$2.4M |
$3.3M |
$-4.0M |
| Dec 2026 |
$456K |
$2.9M |
$-2.5M |
$-7.3M |
| Nov 2026 |
$463K |
$2.2M |
$-1.7M |
$-4.8M |
| Oct 2026 |
$474K |
$5.0M |
$-4.5M |
$-3.1M |
| Sep 2026 |
$553K |
$2.3M |
$-1.8M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |