Income Breakdown
| TV Revenue | $73K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $51K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $114K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $244K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$141K |
$1.4M |
$-1.3M |
$-11.8M |
| May 2027 |
$49K |
$1.5M |
$-1.5M |
$-10.6M |
| Apr 2027 |
$48K |
$1.2M |
$-1.2M |
$-9.1M |
| Mar 2027 |
$20K |
$1.2M |
$-1.2M |
$-7.9M |
| Feb 2027 |
$14K |
$945K |
$-931K |
$-6.7M |
| Jan 2027 |
$68K |
$1.3M |
$-1.2M |
$-5.8M |
| Dec 2026 |
$14K |
$1.0M |
$-1.0M |
$-4.6M |
| Nov 2026 |
$41K |
$1.0M |
$-988K |
$-3.5M |
| Oct 2026 |
$55K |
$4.2M |
$-4.1M |
$-2.6M |
| Sep 2026 |
$64K |
$1.0M |
$-939K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |