Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $277K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $111K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $104K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.8M |
$4.8M |
$-1.0M |
$-17.9M |
| Jun 2027 |
$3.8M |
$5.1M |
$-1.2M |
$-16.9M |
| May 2027 |
$3.8M |
$5.4M |
$-1.6M |
$-15.7M |
| Apr 2027 |
$1.4M |
$4.2M |
$-2.8M |
$-14.1M |
| Mar 2027 |
$1.3M |
$3.6M |
$-2.3M |
$-11.3M |
| Feb 2027 |
$1.2M |
$4.3M |
$-3.1M |
$-8.9M |
| Jan 2027 |
$3.9M |
$3.6M |
$309K |
$-5.8M |
| Dec 2026 |
$1.3M |
$3.3M |
$-2.0M |
$-6.1M |
| Nov 2026 |
$483K |
$3.2M |
$-2.7M |
$-4.2M |
| Oct 2026 |
$465K |
$7.4M |
$-6.9M |
$-1.5M |
| Sep 2026 |
$2.3M |
$1.9M |
$347K |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |