Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $98K |
| Sponsorship | $0 |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $281K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $676K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.3M |
$2.5M |
$-1.2M |
$-19.2M |
| Jun 2027 |
$369K |
$2.1M |
$-1.7M |
$-18.0M |
| May 2027 |
$365K |
$2.1M |
$-1.7M |
$-16.3M |
| Apr 2027 |
$89K |
$1.9M |
$-1.8M |
$-14.6M |
| Mar 2027 |
$106K |
$1.9M |
$-1.8M |
$-12.7M |
| Feb 2027 |
$64K |
$1.9M |
$-1.8M |
$-10.9M |
| Jan 2027 |
$929K |
$2.0M |
$-1.1M |
$-9.1M |
| Dec 2026 |
$75K |
$1.6M |
$-1.5M |
$-8.0M |
| Nov 2026 |
$96K |
$1.6M |
$-1.5M |
$-6.5M |
| Oct 2026 |
$118K |
$6.8M |
$-6.7M |
$-5.0M |
| Sep 2026 |
$1.2M |
$821K |
$343K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |