Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $352K |
| Matchday Revenue | $8K |
| Sponsorship | $15K |
| Merchandising | $134K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $771K |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $399K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.5M |
$1.2M |
$340K |
$6.9M |
| May 2027 |
$1.7M |
$1.2M |
$511K |
$6.5M |
| Apr 2027 |
$1.5M |
$1.1M |
$340K |
$6.0M |
| Mar 2027 |
$1.5M |
$971K |
$534K |
$5.7M |
| Feb 2027 |
$1.5M |
$979K |
$529K |
$5.2M |
| Jan 2027 |
$1.5M |
$929K |
$601K |
$4.6M |
| Dec 2026 |
$1.6M |
$923K |
$700K |
$4.0M |
| Nov 2026 |
$1.5M |
$925K |
$591K |
$3.3M |
| Oct 2026 |
$1.5M |
$1.3M |
$174K |
$2.7M |
| Sep 2026 |
$2.2M |
$957K |
$1.3M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |