Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
Expense Breakdown
| Player Wages | $785K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $480K |
| Facility Maintenance | $603K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.2M |
$1.9M |
$319K |
$4.7M |
| Jun 2027 |
$3.1M |
$1.3M |
$1.9M |
$4.4M |
| May 2027 |
$2.2M |
$1.4M |
$852K |
$2.5M |
| Apr 2027 |
$2.3M |
$1.5M |
$758K |
$1.7M |
| Mar 2027 |
$2.3M |
$798K |
$1.5M |
$902K |
| Feb 2027 |
$961K |
$821K |
$139K |
$-605K |
| Jan 2027 |
$872K |
$846K |
$26K |
$-744K |
| Dec 2026 |
$283K |
$811K |
$-528K |
$-771K |
| Nov 2026 |
$313K |
$808K |
$-495K |
$-242K |
| Oct 2026 |
$110K |
$883K |
$-774K |
$253K |
| Sep 2026 |
$91K |
$970K |
$-879K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |