Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $633K |
| Matchday Revenue | $1.7M |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $76K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$6.4M |
$7.2M |
$-817K |
$-4.8M |
| May 2027 |
$5.9M |
$6.1M |
$-237K |
$-3.9M |
| Apr 2027 |
$5.8M |
$5.6M |
$217K |
$8.4M |
| Mar 2027 |
$6.5M |
$6.5M |
$-61K |
$8.2M |
| Feb 2027 |
$7.2M |
$5.9M |
$1.2M |
$8.3M |
| Jan 2027 |
$11.4M |
$6.2M |
$5.2M |
$7.0M |
| Dec 2026 |
$3.7M |
$5.2M |
$-1.5M |
$1.9M |
| Nov 2026 |
$2.7M |
$5.4M |
$-2.6M |
$3.4M |
| Oct 2026 |
$4.2M |
$9.9M |
$-5.7M |
$6.0M |
| Sep 2026 |
$2.5M |
$6.0M |
$-3.5M |
$11.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |