Income Breakdown
| TV Revenue | $196K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $25K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $150K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $260K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$233K |
$2.6M |
$-2.4M |
$-16.4M |
| Jun 2027 |
$50K |
$2.2M |
$-2.1M |
$-14.0M |
| May 2027 |
$48K |
$2.2M |
$-2.2M |
$-11.9M |
| Apr 2027 |
$50K |
$1.8M |
$-1.8M |
$-9.8M |
| Mar 2027 |
$48K |
$1.5M |
$-1.4M |
$-8.0M |
| Feb 2027 |
$4.0M |
$1.8M |
$2.2M |
$-6.5M |
| Jan 2027 |
$483K |
$1.9M |
$-1.4M |
$-8.7M |
| Dec 2026 |
$42K |
$1.6M |
$-1.6M |
$-7.3M |
| Nov 2026 |
$43K |
$1.5M |
$-1.5M |
$-5.7M |
| Oct 2026 |
$48K |
$3.6M |
$-3.6M |
$-4.3M |
| Sep 2026 |
$43K |
$1.4M |
$-1.3M |
$-713K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |