Income Breakdown
| TV Revenue | $105K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $145K |
| Staff Wages | $30K |
| Transfer Amortization | $2K |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$117K |
$330K |
$-213K |
$-1.8M |
| Jun 2027 |
$513K |
$370K |
$143K |
$-1.6M |
| May 2027 |
$121K |
$368K |
$-247K |
$-1.8M |
| Apr 2027 |
$122K |
$375K |
$-253K |
$-1.5M |
| Mar 2027 |
$122K |
$353K |
$-231K |
$-1.3M |
| Feb 2027 |
$121K |
$386K |
$-264K |
$-1.0M |
| Jan 2027 |
$123K |
$370K |
$-247K |
$-771K |
| Dec 2026 |
$25K |
$348K |
$-324K |
$-526K |
| Nov 2026 |
$32K |
$353K |
$-321K |
$-204K |
| Oct 2026 |
$24K |
$337K |
$-313K |
$115K |
| Sep 2026 |
$31K |
$289K |
$-258K |
$427K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |