Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $763K |
| Matchday Revenue | $0 |
| Sponsorship | $156K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $426K |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $57K |
| Transfer Amortization | $65K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $978K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$6.4M |
$2.6M |
$3.7M |
$24.0M |
| May 2027 |
$4.7M |
$3.1M |
$1.7M |
$20.2M |
| Apr 2027 |
$4.7M |
$2.6M |
$2.2M |
$18.5M |
| Mar 2027 |
$5.4M |
$3.0M |
$2.4M |
$16.2M |
| Feb 2027 |
$5.0M |
$2.9M |
$2.1M |
$13.7M |
| Jan 2027 |
$4.7M |
$2.9M |
$1.8M |
$11.6M |
| Dec 2026 |
$5.1M |
$2.9M |
$2.2M |
$9.7M |
| Nov 2026 |
$4.7M |
$2.9M |
$1.9M |
$7.5M |
| Oct 2026 |
$4.7M |
$4.4M |
$351K |
$5.5M |
| Sep 2026 |
$5.6M |
$2.4M |
$3.3M |
$5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |