Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $442K |
| Matchday Revenue | $194K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $87K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$5.6M |
$5.1M |
$514K |
$-15.9M |
| May 2027 |
$4.7M |
$5.0M |
$-291K |
$-16.4M |
| Apr 2027 |
$5.7M |
$4.8M |
$852K |
$-16.1M |
| Mar 2027 |
$504K |
$3.4M |
$-2.9M |
$-17.0M |
| Feb 2027 |
$500K |
$3.4M |
$-2.9M |
$-14.1M |
| Jan 2027 |
$2.2M |
$3.1M |
$-932K |
$-11.2M |
| Dec 2026 |
$508K |
$2.5M |
$-2.0M |
$-10.3M |
| Nov 2026 |
$481K |
$2.8M |
$-2.4M |
$-8.3M |
| Oct 2026 |
$518K |
$7.4M |
$-6.9M |
$-5.9M |
| Sep 2026 |
$619K |
$2.8M |
$-2.2M |
$985K |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |