Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $107K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $758K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $101K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $655K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.3M |
$1.5M |
$-210K |
$-10.3M |
| Jun 2027 |
$1.5M |
$1.7M |
$-163K |
$-10.1M |
| May 2027 |
$376K |
$1.6M |
$-1.3M |
$-9.9M |
| Apr 2027 |
$380K |
$1.4M |
$-1.1M |
$-8.6M |
| Mar 2027 |
$58K |
$1.3M |
$-1.2M |
$-7.6M |
| Feb 2027 |
$52K |
$1.2M |
$-1.2M |
$-6.3M |
| Jan 2027 |
$1.2M |
$1.4M |
$-136K |
$-5.1M |
| Dec 2026 |
$88K |
$1.1M |
$-994K |
$-5.0M |
| Nov 2026 |
$89K |
$971K |
$-882K |
$-4.0M |
| Oct 2026 |
$64K |
$3.5M |
$-3.5M |
$-3.1M |
| Sep 2026 |
$12K |
$428K |
$-416K |
$346K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |