Income Breakdown
| TV Revenue | $201K |
| 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 | $678K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $73K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$214K |
$1.1M |
$-870K |
$-7.5M |
| Jun 2027 |
$212K |
$1.1M |
$-863K |
$-6.6M |
| May 2027 |
$210K |
$1.0M |
$-832K |
$-5.8M |
| Apr 2027 |
$38K |
$928K |
$-889K |
$-4.9M |
| Mar 2027 |
$47K |
$944K |
$-897K |
$-4.0M |
| Feb 2027 |
$39K |
$848K |
$-810K |
$-3.1M |
| Jan 2027 |
$295K |
$935K |
$-640K |
$-2.3M |
| Dec 2026 |
$39K |
$811K |
$-772K |
$-1.7M |
| Nov 2026 |
$38K |
$805K |
$-766K |
$-912K |
| Oct 2026 |
$39K |
$829K |
$-790K |
$-146K |
| Sep 2026 |
$38K |
$410K |
$-371K |
$645K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |