Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $49K |
| Transfer Amortization | $4K |
| Debt Interest | $254K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $687K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$1.3M |
$3.3M |
$-2.0M |
$-25.6M |
| Jun 2027 |
$3.4M |
$3.7M |
$-321K |
$-23.6M |
| May 2027 |
$1.3M |
$5.0M |
$-3.7M |
$-23.3M |
| Apr 2027 |
$1.3M |
$3.5M |
$-2.2M |
$-19.6M |
| Mar 2027 |
$1.3M |
$3.4M |
$-2.1M |
$-17.4M |
| Feb 2027 |
$1.3M |
$3.6M |
$-2.2M |
$-15.4M |
| Jan 2027 |
$1.3M |
$4.0M |
$-2.7M |
$-13.1M |
| Dec 2026 |
$1.4M |
$3.8M |
$-2.4M |
$-10.5M |
| Nov 2026 |
$465K |
$4.0M |
$-3.5M |
$-8.1M |
| Oct 2026 |
$553K |
$6.3M |
$-5.7M |
$-4.6M |
| Sep 2026 |
$366K |
$2.2M |
$-1.8M |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |