Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $455K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $52K |
| Transfer Amortization | $42K |
| Debt Interest | $59K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$4.0M |
$7.9M |
$-3.9M |
$-8.5M |
| May 2027 |
$2.3M |
$8.7M |
$-6.4M |
$-4.7M |
| Apr 2027 |
$2.3M |
$10.3M |
$-7.9M |
$1.7M |
| Mar 2027 |
$2.3M |
$9.4M |
$-7.1M |
$9.6M |
| Feb 2027 |
$2.1M |
$12.0M |
$-9.9M |
$16.6M |
| Jan 2027 |
$2.6M |
$10.9M |
$-8.3M |
$26.4M |
| Dec 2026 |
$929K |
$11.6M |
$-10.7M |
$34.7M |
| Nov 2026 |
$277K |
$12.1M |
$-11.8M |
$45.3M |
| Oct 2026 |
$1.4M |
$17.4M |
$-16.1M |
$57.1M |
| Sep 2026 |
$482K |
$10.5M |
$-10.0M |
$73.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$88.0M |