Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $53K |
| Sponsorship | $102K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $174K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $43K |
| Transfer Amortization | $770 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $424K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.7M |
$1.8M |
$-85K |
$559K |
| May 2027 |
$1.8M |
$2.2M |
$-400K |
$643K |
| Apr 2027 |
$1.9M |
$1.1M |
$784K |
$7.9M |
| Mar 2027 |
$1.9M |
$1.0M |
$848K |
$7.2M |
| Feb 2027 |
$1.8M |
$984K |
$843K |
$6.3M |
| Jan 2027 |
$2.0M |
$1.2M |
$773K |
$5.5M |
| Dec 2026 |
$1.9M |
$1.3M |
$592K |
$4.7M |
| Nov 2026 |
$1.9M |
$1.3M |
$633K |
$4.1M |
| Oct 2026 |
$2.2M |
$905K |
$1.3M |
$3.5M |
| Sep 2026 |
$1.9M |
$661K |
$1.3M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$932K |