Income Breakdown
| TV Revenue | $137K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $668K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$150K |
$867K |
$-717K |
$-5.4M |
| Jun 2027 |
$687K |
$1.0M |
$-324K |
$-4.7M |
| May 2027 |
$143K |
$691K |
$-548K |
$-4.4M |
| Apr 2027 |
$144K |
$697K |
$-553K |
$-3.8M |
| Mar 2027 |
$205K |
$726K |
$-520K |
$-3.3M |
| Feb 2027 |
$93K |
$705K |
$-612K |
$-2.7M |
| Jan 2027 |
$55K |
$743K |
$-688K |
$-2.1M |
| Dec 2026 |
$50K |
$634K |
$-584K |
$-1.4M |
| Nov 2026 |
$59K |
$639K |
$-580K |
$-859K |
| Oct 2026 |
$60K |
$884K |
$-824K |
$-279K |
| Sep 2026 |
$39K |
$510K |
$-471K |
$545K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |