Income Breakdown
| TV Revenue | $41K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $100K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$44K |
$1.5M |
$-1.4M |
$-10.7M |
| May 2027 |
$46K |
$1.5M |
$-1.4M |
$-9.3M |
| Apr 2027 |
$9K |
$1.3M |
$-1.2M |
$-7.9M |
| Mar 2027 |
$9K |
$1.2M |
$-1.2M |
$-6.6M |
| Feb 2027 |
$9K |
$1.2M |
$-1.2M |
$-5.5M |
| Jan 2027 |
$263K |
$927K |
$-664K |
$-4.3M |
| Dec 2026 |
$8K |
$715K |
$-706K |
$-3.6M |
| Nov 2026 |
$9K |
$710K |
$-702K |
$-2.9M |
| Oct 2026 |
$44K |
$1.7M |
$-1.7M |
$-2.2M |
| Sep 2026 |
$49K |
$1.1M |
$-1.0M |
$-528K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |