Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $626K |
| Matchday Revenue | $736K |
| Sponsorship | $0 |
| Merchandising | $192K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $182K |
| Loan Fees (Out) | $26K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$5.3M |
$6.7M |
$-1.4M |
$-32.7M |
| Jun 2027 |
$5.0M |
$7.8M |
$-2.8M |
$-31.3M |
| May 2027 |
$5.0M |
$8.0M |
$-2.9M |
$-28.5M |
| Apr 2027 |
$1.9M |
$5.4M |
$-3.6M |
$-25.6M |
| Mar 2027 |
$1.8M |
$6.7M |
$-4.9M |
$-22.0M |
| Feb 2027 |
$1.8M |
$7.5M |
$-5.7M |
$-17.1M |
| Jan 2027 |
$7.4M |
$4.2M |
$3.2M |
$-11.4M |
| Dec 2026 |
$491K |
$5.1M |
$-4.6M |
$-14.6M |
| Nov 2026 |
$602K |
$6.8M |
$-6.2M |
$-9.9M |
| Oct 2026 |
$611K |
$9.9M |
$-9.3M |
$-3.8M |
| Sep 2026 |
$504K |
$3.9M |
$-3.4M |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |