Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $17K |
| Sponsorship | $116K |
| Merchandising | $782K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $117K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $274K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.2M |
$1.6M |
$-409K |
$-65K |
| May 2027 |
$1.1M |
$2.1M |
$-1.0M |
$344K |
| Apr 2027 |
$1.0M |
$1.0M |
$7K |
$1.4M |
| Mar 2027 |
$1.0M |
$980K |
$65K |
$1.4M |
| Feb 2027 |
$1.1M |
$957K |
$132K |
$1.3M |
| Jan 2027 |
$1.2M |
$1.0M |
$229K |
$1.2M |
| Dec 2026 |
$1.1M |
$1.2M |
$-124K |
$960K |
| Nov 2026 |
$1.2M |
$1.3M |
$-197K |
$1.1M |
| Oct 2026 |
$1.1M |
$1.2M |
$-71K |
$1.3M |
| Sep 2026 |
$1.1M |
$529K |
$578K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$775K |