Income Breakdown
| TV Revenue | $813K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $84K |
| Sponsorship | $0 |
| Merchandising | $34K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $312K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $669K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.1M |
$2.8M |
$-1.7M |
$-21.6M |
| Jun 2027 |
$267K |
$2.4M |
$-2.1M |
$-20.0M |
| May 2027 |
$288K |
$2.3M |
$-2.0M |
$-17.9M |
| Apr 2027 |
$297K |
$2.2M |
$-1.9M |
$-15.9M |
| Mar 2027 |
$62K |
$2.1M |
$-2.1M |
$-13.9M |
| Feb 2027 |
$38K |
$1.8M |
$-1.8M |
$-11.9M |
| Jan 2027 |
$273K |
$2.2M |
$-1.9M |
$-10.1M |
| Dec 2026 |
$39K |
$1.7M |
$-1.7M |
$-8.2M |
| Nov 2026 |
$39K |
$1.7M |
$-1.7M |
$-6.5M |
| Oct 2026 |
$39K |
$4.2M |
$-4.2M |
$-4.8M |
| Sep 2026 |
$39K |
$1.5M |
$-1.4M |
$-675K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |