Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $379K |
| Matchday Revenue | $2.8M |
| Sponsorship | $523K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.3M |
| Loan Fees (In) | $520K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$17.0M |
$5.5M |
$11.6M |
$18.5M |
| May 2027 |
$13.1M |
$5.5M |
$7.6M |
$70.7M |
| Apr 2027 |
$13.4M |
$5.5M |
$7.9M |
$63.5M |
| Mar 2027 |
$13.9M |
$5.6M |
$8.2M |
$56.2M |
| Feb 2027 |
$16.8M |
$10.0M |
$6.7M |
$47.9M |
| Jan 2027 |
$13.0M |
$5.1M |
$7.9M |
$41.2M |
| Dec 2026 |
$13.1M |
$5.0M |
$8.2M |
$33.3M |
| Nov 2026 |
$11.7M |
$4.8M |
$6.9M |
$25.1M |
| Oct 2026 |
$11.8M |
$7.1M |
$4.7M |
$18.2M |
| Sep 2026 |
$12.8M |
$9.5M |
$3.4M |
$13.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |