Income Breakdown
| TV Revenue | $360K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $370K |
| Sponsorship | $93K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $71K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $586K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$2.8M |
$2.5M |
$351K |
$4.1M |
| May 2027 |
$2.3M |
$2.9M |
$-537K |
$3.7M |
| Apr 2027 |
$2.5M |
$2.9M |
$-470K |
$4.3M |
| Mar 2027 |
$2.5M |
$2.2M |
$275K |
$4.7M |
| Feb 2027 |
$2.5M |
$2.3M |
$165K |
$4.5M |
| Jan 2027 |
$2.5M |
$2.5M |
$-35K |
$4.3M |
| Dec 2026 |
$2.5M |
$2.2M |
$348K |
$4.3M |
| Nov 2026 |
$3.0M |
$2.3M |
$702K |
$4.0M |
| Oct 2026 |
$2.2M |
$3.5M |
$-1.2M |
$3.3M |
| Sep 2026 |
$2.3M |
$1.8M |
$514K |
$4.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |