Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $48K |
| Transfer Amortization | $17K |
| Debt Interest | $183K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.1M |
$3.9M |
$-1.8M |
$-18.6M |
| Jun 2027 |
$3.4M |
$3.9M |
$-531K |
$-16.8M |
| May 2027 |
$2.1M |
$4.8M |
$-2.7M |
$-16.3M |
| Apr 2027 |
$2.1M |
$3.7M |
$-1.5M |
$-13.7M |
| Mar 2027 |
$2.1M |
$3.6M |
$-1.5M |
$-12.2M |
| Feb 2027 |
$2.2M |
$3.9M |
$-1.7M |
$-10.7M |
| Jan 2027 |
$2.4M |
$4.6M |
$-2.2M |
$-9.0M |
| Dec 2026 |
$986K |
$3.5M |
$-2.5M |
$-6.9M |
| Nov 2026 |
$252K |
$3.0M |
$-2.7M |
$-4.4M |
| Oct 2026 |
$285K |
$4.6M |
$-4.3M |
$-1.7M |
| Sep 2026 |
$342K |
$2.0M |
$-1.6M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |