Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $334K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $43K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $700K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$3.5M |
$3.2M |
$320K |
$25.8M |
| May 2027 |
$2.1M |
$3.2M |
$-1.1M |
$25.4M |
| Apr 2027 |
$2.1M |
$7.2M |
$-5.1M |
$26.5M |
| Mar 2027 |
$2.1M |
$3.5M |
$-1.4M |
$31.6M |
| Feb 2027 |
$1.0M |
$3.0M |
$-2.0M |
$32.9M |
| Jan 2027 |
$1.2M |
$3.0M |
$-1.8M |
$34.9M |
| Dec 2026 |
$235K |
$2.9M |
$-2.7M |
$36.7M |
| Nov 2026 |
$237K |
$2.9M |
$-2.7M |
$39.4M |
| Oct 2026 |
$215K |
$3.0M |
$-2.8M |
$42.0M |
| Sep 2026 |
$217K |
$2.9M |
$-2.7M |
$44.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$88.0M |