Income Breakdown
| TV Revenue | $309K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $795K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $69K |
| Loan Fees (Out) | $61K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$319K |
$1.1M |
$-732K |
$-7.0M |
| Jun 2027 |
$1.7M |
$1.1M |
$598K |
$-6.3M |
| May 2027 |
$315K |
$1.0M |
$-722K |
$-6.9M |
| Apr 2027 |
$316K |
$1.0M |
$-727K |
$-6.2M |
| Mar 2027 |
$343K |
$1.1M |
$-758K |
$-5.4M |
| Feb 2027 |
$318K |
$1.3M |
$-1.0M |
$-4.7M |
| Jan 2027 |
$309K |
$1.3M |
$-1.0M |
$-3.7M |
| Dec 2026 |
$308K |
$1.1M |
$-834K |
$-2.7M |
| Nov 2026 |
$62K |
$1.1M |
$-1.1M |
$-1.8M |
| Oct 2026 |
$61K |
$2.0M |
$-1.9M |
$-748K |
| Sep 2026 |
$76K |
$837K |
$-761K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |