Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $232K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $933K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$3.3M |
$2.7M |
$596K |
$102.8M |
| May 2027 |
$2.1M |
$2.7M |
$-642K |
$102.2M |
| Apr 2027 |
$2.1M |
$3.7M |
$-1.6M |
$102.8M |
| Mar 2027 |
$2.2M |
$2.7M |
$-559K |
$104.4M |
| Feb 2027 |
$2.1M |
$3.1M |
$-968K |
$105.0M |
| Jan 2027 |
$1.9M |
$2.4M |
$-542K |
$106.0M |
| Dec 2026 |
$235K |
$2.3M |
$-2.0M |
$106.5M |
| Nov 2026 |
$237K |
$2.3M |
$-2.1M |
$108.5M |
| Oct 2026 |
$264K |
$2.3M |
$-2.0M |
$110.6M |
| Sep 2026 |
$638K |
$2.1M |
$-1.5M |
$112.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$117.0M |