Income Breakdown
| TV Revenue | $259K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $23K |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $250K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$289K |
$363K |
$-74K |
$-3.0M |
| Jun 2027 |
$50K |
$360K |
$-310K |
$-2.9M |
| May 2027 |
$50K |
$530K |
$-480K |
$-2.6M |
| Apr 2027 |
$50K |
$362K |
$-312K |
$-2.1M |
| Mar 2027 |
$65K |
$384K |
$-318K |
$-1.8M |
| Feb 2027 |
$49K |
$376K |
$-327K |
$-1.5M |
| Jan 2027 |
$49K |
$418K |
$-368K |
$-1.2M |
| Dec 2026 |
$9K |
$356K |
$-347K |
$-819K |
| Nov 2026 |
$9K |
$343K |
$-334K |
$-473K |
| Oct 2026 |
$12K |
$437K |
$-426K |
$-139K |
| Sep 2026 |
$12K |
$225K |
$-213K |
$287K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |