Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $84K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $35K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $750K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.8M |
$2.2M |
$562K |
$38.5M |
| May 2027 |
$1.9M |
$2.3M |
$-482K |
$37.8M |
| Apr 2027 |
$1.9M |
$4.1M |
$-2.2M |
$38.2M |
| Mar 2027 |
$1.9M |
$2.3M |
$-343K |
$40.3M |
| Feb 2027 |
$993K |
$2.4M |
$-1.4M |
$40.6M |
| Jan 2027 |
$1.4M |
$2.2M |
$-803K |
$41.9M |
| Dec 2026 |
$412K |
$2.0M |
$-1.6M |
$42.7M |
| Nov 2026 |
$453K |
$2.2M |
$-1.7M |
$44.2M |
| Oct 2026 |
$-108K |
$2.1M |
$-2.2M |
$45.8M |
| Sep 2026 |
$266K |
$1.3M |
$-1.0M |
$52.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$53.0M |