Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $261K |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $165K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.8M |
$2.6M |
$1.2M |
$-4.7M |
| Jun 2027 |
$1.7M |
$2.0M |
$-327K |
$-5.9M |
| May 2027 |
$1.5M |
$2.1M |
$-599K |
$-5.5M |
| Apr 2027 |
$613K |
$2.0M |
$-1.4M |
$-4.9M |
| Mar 2027 |
$447K |
$1.8M |
$-1.3M |
$-3.6M |
| Feb 2027 |
$313K |
$1.5M |
$-1.2M |
$-2.3M |
| Jan 2027 |
$1.8M |
$1.5M |
$343K |
$-1.1M |
| Dec 2026 |
$316K |
$1.4M |
$-1.1M |
$-1.4M |
| Nov 2026 |
$338K |
$1.6M |
$-1.2M |
$-340K |
| Oct 2026 |
$364K |
$4.0M |
$-3.6M |
$896K |
| Sep 2026 |
$654K |
$1.2M |
$-588K |
$4.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |