Income Breakdown
| TV Revenue | $10.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3.2M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $126K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$14.1M |
$6.1M |
$7.9M |
$65.0M |
| May 2027 |
$4.4M |
$7.8M |
$-3.4M |
$57.0M |
| Apr 2027 |
$4.9M |
$6.0M |
$-1.1M |
$60.4M |
| Mar 2027 |
$5.5M |
$6.5M |
$-994K |
$61.4M |
| Feb 2027 |
$6.3M |
$7.2M |
$-866K |
$62.4M |
| Jan 2027 |
$8.3M |
$7.3M |
$989K |
$63.3M |
| Dec 2026 |
$8.1M |
$7.9M |
$286K |
$62.3M |
| Nov 2026 |
$8.4M |
$7.9M |
$501K |
$62.0M |
| Oct 2026 |
$6.4M |
$12.1M |
$-5.6M |
$61.5M |
| Sep 2026 |
$14.3M |
$4.3M |
$10.0M |
$67.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$57.1M |