Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $252K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$5.0M |
$3.6M |
$1.4M |
$-6.6M |
| May 2027 |
$3.1M |
$4.8M |
$-1.7M |
$-8.0M |
| Apr 2027 |
$3.2M |
$3.4M |
$-220K |
$-6.4M |
| Mar 2027 |
$3.3M |
$3.5M |
$-180K |
$-6.1M |
| Feb 2027 |
$3.3M |
$3.6M |
$-315K |
$-6.0M |
| Jan 2027 |
$1.1M |
$2.9M |
$-1.8M |
$-5.6M |
| Dec 2026 |
$1.3M |
$2.6M |
$-1.3M |
$-3.8M |
| Nov 2026 |
$1.3M |
$2.6M |
$-1.3M |
$-2.5M |
| Oct 2026 |
$418K |
$4.4M |
$-4.0M |
$-1.2M |
| Sep 2026 |
$342K |
$1.3M |
$-971K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |