Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $901K |
| Matchday Revenue | $5K |
| Sponsorship | $45K |
| Merchandising | $942K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $870K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$5.2M |
$2.9M |
$2.3M |
$7.7M |
| May 2027 |
$5.8M |
$5.3M |
$533K |
$5.3M |
| Apr 2027 |
$5.5M |
$2.5M |
$3.0M |
$4.8M |
| Mar 2027 |
$4.3M |
$2.8M |
$1.5M |
$1.7M |
| Feb 2027 |
$1.6M |
$1.5M |
$132K |
$228K |
| Jan 2027 |
$1.9M |
$1.7M |
$188K |
$97K |
| Dec 2026 |
$1.5M |
$1.4M |
$99K |
$-91K |
| Nov 2026 |
$1.5M |
$1.3M |
$165K |
$-190K |
| Oct 2026 |
$1.5M |
$1.5M |
$-11K |
$-355K |
| Sep 2026 |
$1.5M |
$2.1M |
$-662K |
$-344K |
| Aug 2026 |
$0 |
$0 |
$0 |
$318K |