Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $976K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $306K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.4M |
$5.5M |
$-1.1M |
$-31.1M |
| Jun 2027 |
$4.7M |
$6.3M |
$-1.7M |
$-30.0M |
| May 2027 |
$4.5M |
$7.2M |
$-2.7M |
$-28.4M |
| Apr 2027 |
$4.6M |
$6.8M |
$-2.2M |
$-25.7M |
| Mar 2027 |
$4.3M |
$5.6M |
$-1.2M |
$-23.4M |
| Feb 2027 |
$2.4M |
$5.1M |
$-2.6M |
$-22.2M |
| Jan 2027 |
$2.1M |
$5.7M |
$-3.7M |
$-19.6M |
| Dec 2026 |
$2.6M |
$4.9M |
$-2.4M |
$-15.9M |
| Nov 2026 |
$1.2M |
$4.5M |
$-3.3M |
$-13.5M |
| Oct 2026 |
$846K |
$13.7M |
$-12.8M |
$-10.2M |
| Sep 2026 |
$463K |
$2.9M |
$-2.5M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |