Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $283K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $193K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$5.0M |
$4.1M |
$829K |
$-17.9M |
| May 2027 |
$3.2M |
$6.5M |
$-3.3M |
$-18.7M |
| Apr 2027 |
$3.2M |
$3.5M |
$-293K |
$-15.4M |
| Mar 2027 |
$3.2M |
$3.6M |
$-348K |
$-15.1M |
| Feb 2027 |
$1.4M |
$3.3M |
$-1.8M |
$-14.8M |
| Jan 2027 |
$1.4M |
$4.6M |
$-3.2M |
$-12.9M |
| Dec 2026 |
$1.4M |
$4.5M |
$-3.1M |
$-9.7M |
| Nov 2026 |
$427K |
$4.1M |
$-3.7M |
$-6.6M |
| Oct 2026 |
$454K |
$5.8M |
$-5.3M |
$-2.9M |
| Sep 2026 |
$315K |
$1.7M |
$-1.4M |
$2.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |