Income Breakdown
| TV Revenue | $250K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $108K |
| Sponsorship | $106K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $66K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $64K |
| Transfer Amortization | $78K |
| Debt Interest | $0 |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $602K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.8M |
$3.3M |
$-506K |
$3.7M |
| May 2027 |
$2.6M |
$3.5M |
$-855K |
$4.2M |
| Apr 2027 |
$2.6M |
$2.1M |
$517K |
$4.9M |
| Mar 2027 |
$2.7M |
$2.1M |
$544K |
$4.3M |
| Feb 2027 |
$2.8M |
$2.2M |
$574K |
$3.7M |
| Jan 2027 |
$3.2M |
$2.7M |
$513K |
$3.1M |
| Dec 2026 |
$3.2M |
$2.5M |
$693K |
$6.6M |
| Nov 2026 |
$3.0M |
$2.5M |
$532K |
$5.9M |
| Oct 2026 |
$3.4M |
$1.5M |
$1.9M |
$5.4M |
| Sep 2026 |
$3.1M |
$949K |
$2.2M |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |