Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $296K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $60K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.5M |
$4.8M |
$-309K |
$-10.6M |
| Jun 2027 |
$4.3M |
$4.8M |
$-505K |
$-10.3M |
| May 2027 |
$4.4M |
$6.4M |
$-2.0M |
$-9.8M |
| Apr 2027 |
$5.0M |
$4.6M |
$344K |
$-7.8M |
| Mar 2027 |
$1.9M |
$3.7M |
$-1.8M |
$-8.2M |
| Feb 2027 |
$1.8M |
$3.4M |
$-1.6M |
$-6.4M |
| Jan 2027 |
$5.2M |
$3.5M |
$1.7M |
$-4.7M |
| Dec 2026 |
$1.9M |
$3.2M |
$-1.3M |
$-6.5M |
| Nov 2026 |
$1.8M |
$3.7M |
$-1.9M |
$-5.1M |
| Oct 2026 |
$636K |
$7.8M |
$-7.1M |
$-3.3M |
| Sep 2026 |
$518K |
$3.0M |
$-2.5M |
$3.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |