Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $298K |
| Sponsorship | $0 |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $111K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $706K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.5M |
$1.9M |
$-416K |
$-11.3M |
| Jun 2027 |
$1.5M |
$1.9M |
$-397K |
$-10.9M |
| May 2027 |
$556K |
$1.7M |
$-1.1M |
$-10.5M |
| Apr 2027 |
$476K |
$1.5M |
$-1.0M |
$-9.4M |
| Mar 2027 |
$126K |
$1.3M |
$-1.2M |
$-8.4M |
| Feb 2027 |
$96K |
$1.3M |
$-1.2M |
$-7.2M |
| Jan 2027 |
$507K |
$1.5M |
$-955K |
$-5.9M |
| Dec 2026 |
$63K |
$1.1M |
$-1.1M |
$-5.0M |
| Nov 2026 |
$104K |
$1.1M |
$-1.0M |
$-3.9M |
| Oct 2026 |
$250K |
$4.1M |
$-3.9M |
$-2.9M |
| Sep 2026 |
$52K |
$565K |
$-513K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |