Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $197K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $436K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$3.7M |
$2.7M |
$1.0M |
$-6.7M |
| May 2027 |
$2.5M |
$3.1M |
$-657K |
$-7.7M |
| Apr 2027 |
$2.6M |
$3.2M |
$-574K |
$-7.0M |
| Mar 2027 |
$2.7M |
$3.1M |
$-473K |
$-6.4M |
| Feb 2027 |
$2.2M |
$2.8M |
$-568K |
$-6.0M |
| Jan 2027 |
$923K |
$2.7M |
$-1.8M |
$-5.4M |
| Dec 2026 |
$978K |
$2.6M |
$-1.6M |
$-3.6M |
| Nov 2026 |
$299K |
$2.3M |
$-2.0M |
$-2.0M |
| Oct 2026 |
$430K |
$3.3M |
$-2.8M |
$15K |
| Sep 2026 |
$56K |
$1.2M |
$-1.1M |
$2.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |