Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $732K |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $91K |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$3.6M |
$5.6M |
$-2.0M |
$-16.4M |
| Jun 2027 |
$3.7M |
$6.0M |
$-2.3M |
$-14.4M |
| May 2027 |
$3.7M |
$6.9M |
$-3.2M |
$-12.1M |
| Apr 2027 |
$4.4M |
$7.0M |
$-2.6M |
$-8.9M |
| Mar 2027 |
$4.0M |
$5.2M |
$-1.2M |
$-6.3M |
| Feb 2027 |
$3.6M |
$5.1M |
$-1.5M |
$-5.1M |
| Jan 2027 |
$5.0M |
$5.4M |
$-344K |
$-3.6M |
| Dec 2026 |
$4.4M |
$5.1M |
$-658K |
$-3.2M |
| Nov 2026 |
$1.7M |
$4.6M |
$-2.8M |
$-2.6M |
| Oct 2026 |
$1.9M |
$7.1M |
$-5.3M |
$268K |
| Sep 2026 |
$401K |
$2.5M |
$-2.1M |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |