Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $37K |
| Sponsorship | $0 |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $141K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $637K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.2M |
$2.1M |
$-910K |
$-14.3M |
| Jun 2027 |
$346K |
$1.8M |
$-1.4M |
$-13.4M |
| May 2027 |
$407K |
$2.1M |
$-1.7M |
$-12.0M |
| Apr 2027 |
$111K |
$1.7M |
$-1.6M |
$-10.3M |
| Mar 2027 |
$148K |
$1.7M |
$-1.5M |
$-8.7M |
| Feb 2027 |
$58K |
$1.7M |
$-1.6M |
$-7.2M |
| Jan 2027 |
$759K |
$1.6M |
$-868K |
$-5.6M |
| Dec 2026 |
$63K |
$1.3M |
$-1.3M |
$-4.7M |
| Nov 2026 |
$67K |
$1.3M |
$-1.3M |
$-3.5M |
| Oct 2026 |
$92K |
$2.9M |
$-2.8M |
$-2.2M |
| Sep 2026 |
$388K |
$447K |
$-59K |
$576K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |