Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $49K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $935K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $905K |
| Staff Wages | $28K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$5.3M |
$2.2M |
$3.1M |
$5.2M |
| May 2027 |
$2.5M |
$2.5M |
$65K |
$2.1M |
| Apr 2027 |
$1.0M |
$1.8M |
$-758K |
$2.1M |
| Mar 2027 |
$1.3M |
$1.9M |
$-641K |
$2.8M |
| Feb 2027 |
$1.3M |
$1.9M |
$-608K |
$3.5M |
| Jan 2027 |
$423K |
$1.4M |
$-974K |
$4.1M |
| Dec 2026 |
$389K |
$1.4M |
$-1.0M |
$5.0M |
| Nov 2026 |
$140K |
$1.3M |
$-1.2M |
$6.1M |
| Oct 2026 |
$87K |
$1.3M |
$-1.2M |
$7.2M |
| Sep 2026 |
$10.6M |
$540K |
$10.1M |
$8.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |