Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $640K |
| Matchday Revenue | $182K |
| Sponsorship | $17K |
| Merchandising | $380K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $43K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $605K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.4M |
$2.2M |
$124K |
$1.1M |
| May 2027 |
$2.4M |
$2.9M |
$-515K |
$1.0M |
| Apr 2027 |
$2.0M |
$2.1M |
$-126K |
$1.5M |
| Mar 2027 |
$1.7M |
$1.7M |
$18K |
$1.6M |
| Feb 2027 |
$1.7M |
$1.8M |
$-108K |
$1.6M |
| Jan 2027 |
$1.8M |
$1.8M |
$21K |
$1.7M |
| Dec 2026 |
$1.9M |
$1.8M |
$150K |
$1.7M |
| Nov 2026 |
$1.9M |
$1.8M |
$118K |
$1.6M |
| Oct 2026 |
$2.4M |
$4.3M |
$-1.9M |
$1.4M |
| Sep 2026 |
$2.3M |
$2.0M |
$315K |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |