Income Breakdown
| TV Revenue | $262K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $286K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $306K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$273K |
$2.6M |
$-2.3M |
$-28.9M |
| Jun 2027 |
$1.6M |
$2.6M |
$-1.1M |
$-26.5M |
| May 2027 |
$276K |
$4.3M |
$-4.1M |
$-25.5M |
| Apr 2027 |
$280K |
$2.6M |
$-2.3M |
$-21.4M |
| Mar 2027 |
$310K |
$2.9M |
$-2.6M |
$-19.1M |
| Feb 2027 |
$319K |
$2.9M |
$-2.6M |
$-16.6M |
| Jan 2027 |
$91K |
$3.2M |
$-3.1M |
$-14.0M |
| Dec 2026 |
$87K |
$2.4M |
$-2.3M |
$-10.9M |
| Nov 2026 |
$94K |
$2.5M |
$-2.4M |
$-8.6M |
| Oct 2026 |
$87K |
$6.0M |
$-5.9M |
$-6.2M |
| Sep 2026 |
$198K |
$1.8M |
$-1.6M |
$-343K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |