Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $154K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.3M |
$2.7M |
$-383K |
$-15.6M |
| Jun 2027 |
$3.3M |
$2.7M |
$508K |
$-15.2M |
| May 2027 |
$2.3M |
$2.9M |
$-585K |
$-15.7M |
| Apr 2027 |
$2.4M |
$2.8M |
$-377K |
$-15.1M |
| Mar 2027 |
$2.5M |
$3.1M |
$-647K |
$-14.7M |
| Feb 2027 |
$999K |
$2.6M |
$-1.6M |
$-14.1M |
| Jan 2027 |
$283K |
$2.7M |
$-2.4M |
$-12.5M |
| Dec 2026 |
$306K |
$2.0M |
$-1.7M |
$-10.1M |
| Nov 2026 |
$282K |
$2.1M |
$-1.9M |
$-8.3M |
| Oct 2026 |
$88K |
$7.0M |
$-6.9M |
$-6.5M |
| Sep 2026 |
$185K |
$1.7M |
$-1.5M |
$420K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |