Income Breakdown
| TV Revenue | $183K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $332K |
| Sponsorship | $102K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $48K |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $576K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.9M |
$1.8M |
$1.1M |
$4.0M |
| May 2027 |
$2.7M |
$2.8M |
$-68K |
$2.9M |
| Apr 2027 |
$2.8M |
$2.3M |
$429K |
$3.0M |
| Mar 2027 |
$2.7M |
$3.0M |
$-303K |
$2.5M |
| Feb 2027 |
$2.8M |
$2.7M |
$56K |
$2.8M |
| Jan 2027 |
$2.7M |
$2.6M |
$160K |
$2.8M |
| Dec 2026 |
$2.7M |
$2.0M |
$657K |
$2.6M |
| Nov 2026 |
$2.8M |
$2.3M |
$532K |
$2.0M |
| Oct 2026 |
$2.8M |
$3.3M |
$-409K |
$1.4M |
| Sep 2026 |
$2.5M |
$1.4M |
$1.1M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$720K |