Income Breakdown
| TV Revenue | $236K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $543K |
| Staff Wages | $23K |
| Transfer Amortization | $791 |
| Debt Interest | $95K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $283K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$251K |
$945K |
$-694K |
$-9.7M |
| May 2027 |
$346K |
$1.1M |
$-782K |
$-9.0M |
| Apr 2027 |
$325K |
$1.5M |
$-1.2M |
$-8.2M |
| Mar 2027 |
$359K |
$1.5M |
$-1.2M |
$-7.0M |
| Feb 2027 |
$129K |
$1.2M |
$-1.1M |
$-5.8M |
| Jan 2027 |
$104K |
$1.4M |
$-1.3M |
$-4.7M |
| Dec 2026 |
$131K |
$1.1M |
$-1.0M |
$-3.4M |
| Nov 2026 |
$150K |
$1.3M |
$-1.2M |
$-2.4M |
| Oct 2026 |
$20K |
$1.5M |
$-1.5M |
$-1.2M |
| Sep 2026 |
$54K |
$299K |
$-245K |
$352K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |