Income Breakdown
| TV Revenue | $716K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
Expense Breakdown
| Player Wages | $468K |
| Staff Wages | $47K |
| Transfer Amortization | $562 |
| Debt Interest | $2K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$764K |
$603K |
$161K |
$-469K |
| Jun 2027 |
$908K |
$611K |
$297K |
$-631K |
| May 2027 |
$365K |
$651K |
$-286K |
$-929K |
| Apr 2027 |
$105K |
$594K |
$-489K |
$-643K |
| Mar 2027 |
$72K |
$534K |
$-462K |
$-154K |
| Feb 2027 |
$147K |
$642K |
$-495K |
$307K |
| Jan 2027 |
$460K |
$501K |
$-41K |
$801K |
| Dec 2026 |
$116K |
$501K |
$-384K |
$841K |
| Nov 2026 |
$118K |
$580K |
$-462K |
$1.2M |
| Oct 2026 |
$17K |
$549K |
$-532K |
$1.7M |
| Sep 2026 |
$218K |
$474K |
$-256K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |