Income Breakdown
| TV Revenue | $252K |
| TV Placement Bonus | $62K |
| Matchday Revenue | $72K |
| Sponsorship | $485K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $66K |
| Continental Prize | $0 |
| Parachute Payment | $596K |
| Prize Money | $0 |
| Loan Fees (In) | $145K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $833K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$4.4M |
$3.3M |
$1.1M |
$14.2M |
| May 2027 |
$4.9M |
$2.7M |
$2.1M |
$13.1M |
| Apr 2027 |
$4.8M |
$2.0M |
$2.8M |
$22.4M |
| Mar 2027 |
$4.8M |
$2.3M |
$2.6M |
$19.5M |
| Feb 2027 |
$4.4M |
$1.9M |
$2.5M |
$17.0M |
| Jan 2027 |
$5.2M |
$2.3M |
$2.9M |
$14.5M |
| Dec 2026 |
$4.6M |
$2.4M |
$2.2M |
$11.5M |
| Nov 2026 |
$4.6M |
$2.5M |
$2.2M |
$9.4M |
| Oct 2026 |
$4.9M |
$1.9M |
$3.0M |
$7.2M |
| Sep 2026 |
$5.1M |
$1.2M |
$3.9M |
$4.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$331K |