Income Breakdown
| TV Revenue | $515K |
| TV Placement Bonus | $287K |
| Matchday Revenue | $0 |
| Sponsorship | $58K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $46K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $506K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.1M |
$2.3M |
$-192K |
$2.6M |
| May 2027 |
$2.1M |
$3.0M |
$-859K |
$2.7M |
| Apr 2027 |
$2.3M |
$2.3M |
$-11K |
$3.6M |
| Mar 2027 |
$2.3M |
$2.6M |
$-297K |
$3.6M |
| Feb 2027 |
$2.5M |
$2.9M |
$-422K |
$3.9M |
| Jan 2027 |
$2.5M |
$2.7M |
$-219K |
$4.3M |
| Dec 2026 |
$2.3M |
$2.7M |
$-449K |
$4.5M |
| Nov 2026 |
$2.2M |
$2.7M |
$-504K |
$5.0M |
| Oct 2026 |
$2.3M |
$8.0M |
$-5.8M |
$5.5M |
| Sep 2026 |
$2.0M |
$2.1M |
$-99K |
$11.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |