Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $167K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.2M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $44K |
| Transfer Amortization | $11K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $175K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$6.0M |
$2.0M |
$4.0M |
$2.4M |
| May 2027 |
$2.4M |
$1.7M |
$711K |
$-1.6M |
| Apr 2027 |
$2.5M |
$2.0M |
$497K |
$-2.3M |
| Mar 2027 |
$2.5M |
$1.7M |
$726K |
$-2.8M |
| Feb 2027 |
$2.1M |
$1.8M |
$294K |
$-3.6M |
| Jan 2027 |
$732K |
$2.0M |
$-1.3M |
$-3.9M |
| Dec 2026 |
$725K |
$1.8M |
$-1.1M |
$-2.6M |
| Nov 2026 |
$208K |
$1.8M |
$-1.6M |
$-1.5M |
| Oct 2026 |
$206K |
$2.7M |
$-2.5M |
$47K |
| Sep 2026 |
$235K |
$1.6M |
$-1.4M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |