Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $387K |
| Matchday Revenue | $41K |
| Sponsorship | $19K |
| Merchandising | $210K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $843K |
| Staff Wages | $35K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $426K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.9M |
$1.3M |
$624K |
$14.2M |
| May 2027 |
$2.0M |
$1.3M |
$685K |
$13.5M |
| Apr 2027 |
$2.1M |
$1.3M |
$821K |
$12.8M |
| Mar 2027 |
$2.2M |
$1.1M |
$1.1M |
$12.0M |
| Feb 2027 |
$2.2M |
$1.0M |
$1.2M |
$10.9M |
| Jan 2027 |
$2.3M |
$1.3M |
$1.0M |
$9.7M |
| Dec 2026 |
$3.0M |
$951K |
$2.0M |
$8.7M |
| Nov 2026 |
$2.2M |
$959K |
$1.3M |
$6.7M |
| Oct 2026 |
$2.6M |
$1.7M |
$910K |
$5.4M |
| Sep 2026 |
$3.5M |
$827K |
$2.7M |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |