Income Breakdown
| TV Revenue | $150K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $438K |
| Sponsorship | $92K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $21K |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $34K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $685K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$3.1M |
$2.0M |
$1.1M |
$9.5M |
| May 2027 |
$3.0M |
$2.4M |
$566K |
$8.3M |
| Apr 2027 |
$3.2M |
$2.2M |
$932K |
$7.7M |
| Mar 2027 |
$3.3M |
$3.0M |
$252K |
$6.7M |
| Feb 2027 |
$3.6M |
$1.8M |
$1.7M |
$6.3M |
| Jan 2027 |
$3.1M |
$1.9M |
$1.2M |
$8.3M |
| Dec 2026 |
$3.3M |
$1.5M |
$1.8M |
$7.1M |
| Nov 2026 |
$3.4M |
$1.6M |
$1.7M |
$5.3M |
| Oct 2026 |
$3.6M |
$1.9M |
$1.8M |
$3.6M |
| Sep 2026 |
$3.0M |
$1.1M |
$1.9M |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$160K |