Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.5M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $70K |
| Transfer Amortization | $71K |
| Debt Interest | $168K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$4.1M |
$7.4M |
$-3.3M |
$-29.4M |
| Jun 2027 |
$5.1M |
$6.8M |
$-1.6M |
$-26.3M |
| May 2027 |
$4.1M |
$7.3M |
$-3.2M |
$-24.7M |
| Apr 2027 |
$5.3M |
$7.2M |
$-1.9M |
$-21.5M |
| Mar 2027 |
$5.3M |
$7.1M |
$-1.8M |
$-19.7M |
| Feb 2027 |
$6.7M |
$8.6M |
$-2.0M |
$-18.1M |
| Jan 2027 |
$5.4M |
$9.3M |
$-3.9M |
$-16.2M |
| Dec 2026 |
$3.6M |
$8.5M |
$-4.9M |
$-12.3M |
| Nov 2026 |
$3.1M |
$9.2M |
$-6.1M |
$-7.5M |
| Oct 2026 |
$1.4M |
$14.9M |
$-13.6M |
$-1.5M |
| Sep 2026 |
$160K |
$3.8M |
$-3.6M |
$12.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |