Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $87K |
| Matchday Revenue | $867K |
| Sponsorship | $488K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $79K |
| Loan Fees (In) | $339K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $64K |
| Transfer Amortization | $77K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$8.4M |
$4.2M |
$4.1M |
$25.1M |
| May 2027 |
$6.9M |
$6.1M |
$852K |
$27.4M |
| Apr 2027 |
$7.3M |
$4.3M |
$3.0M |
$26.5M |
| Mar 2027 |
$7.4M |
$4.6M |
$2.8M |
$23.4M |
| Feb 2027 |
$8.4M |
$5.1M |
$3.3M |
$20.6M |
| Jan 2027 |
$7.9M |
$4.5M |
$3.4M |
$17.2M |
| Dec 2026 |
$7.9M |
$4.3M |
$3.6M |
$13.7M |
| Nov 2026 |
$7.9M |
$4.4M |
$3.5M |
$10.0M |
| Oct 2026 |
$7.5M |
$6.7M |
$795K |
$6.4M |
| Sep 2026 |
$6.9M |
$2.6M |
$4.3M |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |