Income Breakdown
| TV Revenue | $362K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $127K |
| Loan Fees (Out) | $844 |
| Facility Maintenance | $533K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$384K |
$1.8M |
$-1.4M |
$-13.2M |
| Jun 2027 |
$109K |
$1.7M |
$-1.6M |
$-11.8M |
| May 2027 |
$112K |
$2.2M |
$-2.1M |
$-10.2M |
| Apr 2027 |
$109K |
$1.6M |
$-1.5M |
$-8.1M |
| Mar 2027 |
$145K |
$1.2M |
$-1.0M |
$-6.6M |
| Feb 2027 |
$164K |
$1.2M |
$-995K |
$-5.6M |
| Jan 2027 |
$117K |
$1.4M |
$-1.3M |
$-4.6M |
| Dec 2026 |
$321K |
$1.2M |
$-891K |
$-3.3M |
| Nov 2026 |
$120K |
$1.3M |
$-1.2M |
$-2.4M |
| Oct 2026 |
$446K |
$3.9M |
$-3.5M |
$-1.3M |
| Sep 2026 |
$49K |
$1.6M |
$-1.6M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |