Income Breakdown
| TV Revenue | $11.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.6M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$12.9M |
$4.5M |
$8.4M |
$4.4M |
| May 2027 |
$5.9M |
$4.9M |
$964K |
$-3.9M |
| Apr 2027 |
$5.7M |
$4.7M |
$1000K |
$-4.9M |
| Mar 2027 |
$5.8M |
$5.6M |
$205K |
$-5.9M |
| Feb 2027 |
$5.0M |
$3.2M |
$1.8M |
$-6.1M |
| Jan 2027 |
$2.2M |
$3.2M |
$-1.0M |
$-7.9M |
| Dec 2026 |
$2.7M |
$3.7M |
$-1.1M |
$-6.9M |
| Nov 2026 |
$704K |
$3.3M |
$-2.6M |
$-5.9M |
| Oct 2026 |
$294K |
$5.1M |
$-4.8M |
$-3.3M |
| Sep 2026 |
$172K |
$1.3M |
$-1.1M |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |