Income Breakdown
| TV Revenue | $206K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $171K |
| Staff Wages | $29K |
| Transfer Amortization | $2K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$221K |
$334K |
$-113K |
$-1.3M |
| Jun 2027 |
$947K |
$511K |
$436K |
$-1.2M |
| May 2027 |
$224K |
$510K |
$-286K |
$-1.6M |
| Apr 2027 |
$226K |
$520K |
$-294K |
$-1.4M |
| Mar 2027 |
$343K |
$523K |
$-180K |
$-1.1M |
| Feb 2027 |
$271K |
$588K |
$-317K |
$-893K |
| Jan 2027 |
$56K |
$393K |
$-336K |
$-577K |
| Dec 2026 |
$56K |
$342K |
$-286K |
$-243K |
| Nov 2026 |
$53K |
$356K |
$-303K |
$42K |
| Oct 2026 |
$56K |
$424K |
$-367K |
$343K |
| Sep 2026 |
$47K |
$270K |
$-224K |
$708K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |