Income Breakdown
| TV Revenue | $411K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $8K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $617K |
| Staff Wages | $64K |
| Transfer Amortization | $2K |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$434K |
$842K |
$-409K |
$-1.4M |
| Jun 2027 |
$231K |
$338K |
$-108K |
$-946K |
| May 2027 |
$235K |
$306K |
$-71K |
$-840K |
| Apr 2027 |
$76K |
$394K |
$-319K |
$-771K |
| Mar 2027 |
$74K |
$362K |
$-288K |
$-454K |
| Feb 2027 |
$79K |
$365K |
$-286K |
$-168K |
| Jan 2027 |
$71K |
$292K |
$-221K |
$116K |
| Dec 2026 |
$70K |
$292K |
$-222K |
$335K |
| Nov 2026 |
$76K |
$292K |
$-216K |
$556K |
| Oct 2026 |
$102K |
$270K |
$-168K |
$770K |
| Sep 2026 |
$79K |
$322K |
$-243K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |