Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $471K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $273K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $231K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $485K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$3.1M |
$1.9M |
$1.2M |
$-1.2M |
| May 2027 |
$1.8M |
$2.1M |
$-298K |
$-2.4M |
| Apr 2027 |
$1.8M |
$1.7M |
$116K |
$-2.1M |
| Mar 2027 |
$1.8M |
$1.7M |
$139K |
$-2.2M |
| Feb 2027 |
$1.9M |
$1.8M |
$46K |
$-2.3M |
| Jan 2027 |
$1.8M |
$1.9M |
$-134K |
$-2.4M |
| Dec 2026 |
$1.7M |
$2.0M |
$-318K |
$-2.3M |
| Nov 2026 |
$1.8M |
$2.2M |
$-422K |
$-1.9M |
| Oct 2026 |
$1.7M |
$4.9M |
$-3.1M |
$-1.5M |
| Sep 2026 |
$2.0M |
$1.7M |
$324K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |