Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $328K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $67K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$3.3M |
$3.1M |
$217K |
$-11.4M |
| May 2027 |
$3.3M |
$3.4M |
$-28K |
$-11.6M |
| Apr 2027 |
$3.3M |
$4.0M |
$-651K |
$-11.6M |
| Mar 2027 |
$1.5M |
$3.6M |
$-2.1M |
$-11.0M |
| Feb 2027 |
$1.4M |
$2.2M |
$-763K |
$-8.8M |
| Jan 2027 |
$1.4M |
$2.7M |
$-1.2M |
$-8.1M |
| Dec 2026 |
$624K |
$2.6M |
$-2.0M |
$-6.8M |
| Nov 2026 |
$546K |
$2.9M |
$-2.4M |
$-4.9M |
| Oct 2026 |
$139K |
$4.2M |
$-4.1M |
$-2.5M |
| Sep 2026 |
$67K |
$1.1M |
$-1.0M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |