Income Breakdown
| TV Revenue | $753K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $953K |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $345 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$787K |
$1.2M |
$-413K |
$-118K |
| Jun 2027 |
$1.7M |
$1.1M |
$588K |
$295K |
| May 2027 |
$790K |
$1.1M |
$-325K |
$-293K |
| Apr 2027 |
$786K |
$1.1M |
$-351K |
$32K |
| Mar 2027 |
$818K |
$1.2M |
$-356K |
$383K |
| Feb 2027 |
$787K |
$1.4M |
$-570K |
$739K |
| Jan 2027 |
$797K |
$1.4M |
$-566K |
$1.3M |
| Dec 2026 |
$788K |
$1.4M |
$-643K |
$1.9M |
| Nov 2026 |
$220K |
$1.4M |
$-1.2M |
$2.5M |
| Oct 2026 |
$1.4M |
$2.0M |
$-670K |
$3.7M |
| Sep 2026 |
$409K |
$1.1M |
$-721K |
$4.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |