Income Breakdown
| TV Revenue | $439K |
| TV Placement Bonus | $85K |
| Matchday Revenue | $56K |
| Sponsorship | $94K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $90K |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $499K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.7M |
$1.7M |
$1.1M |
$4.9M |
| May 2027 |
$2.4M |
$2.0M |
$457K |
$5.0M |
| Apr 2027 |
$2.5M |
$1.9M |
$604K |
$4.6M |
| Mar 2027 |
$2.5M |
$1.8M |
$746K |
$4.0M |
| Feb 2027 |
$2.6M |
$1.8M |
$789K |
$3.2M |
| Jan 2027 |
$2.4M |
$1.7M |
$739K |
$2.4M |
| Dec 2026 |
$2.5M |
$1.6M |
$845K |
$1.7M |
| Nov 2026 |
$2.4M |
$1.8M |
$666K |
$841K |
| Oct 2026 |
$2.4M |
$3.9M |
$-1.5M |
$175K |
| Sep 2026 |
$2.2M |
$1.3M |
$862K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$818K |