Income Breakdown
| TV Revenue | $15.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.3M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.6M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $75K |
| Transfer Amortization | $54K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$19.2M |
$7.6M |
$11.6M |
$20.5M |
| May 2027 |
$7.6M |
$7.5M |
$184K |
$8.9M |
| Apr 2027 |
$7.7M |
$6.3M |
$1.3M |
$8.6M |
| Mar 2027 |
$7.7M |
$6.1M |
$1.5M |
$7.2M |
| Feb 2027 |
$8.5M |
$6.3M |
$2.1M |
$5.6M |
| Jan 2027 |
$8.7M |
$6.7M |
$2.0M |
$3.5M |
| Dec 2026 |
$3.3M |
$5.8M |
$-2.5M |
$1.4M |
| Nov 2026 |
$4.0M |
$5.9M |
$-1.9M |
$3.9M |
| Oct 2026 |
$652K |
$9.1M |
$-8.4M |
$5.7M |
| Sep 2026 |
$7.5M |
$2.7M |
$4.8M |
$14.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |