Income Breakdown
| TV Revenue | $79K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $5K |
| Sponsorship | $10K |
| Merchandising | $261K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $737K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$463K |
$931K |
$-469K |
$-690K |
| May 2027 |
$429K |
$1.0M |
$-611K |
$-221K |
| Apr 2027 |
$397K |
$754K |
$-357K |
$390K |
| Mar 2027 |
$395K |
$732K |
$-337K |
$747K |
| Feb 2027 |
$406K |
$689K |
$-283K |
$1.1M |
| Jan 2027 |
$2.9M |
$764K |
$2.1M |
$1.4M |
| Dec 2026 |
$421K |
$702K |
$-282K |
$-732K |
| Nov 2026 |
$412K |
$699K |
$-287K |
$-450K |
| Oct 2026 |
$427K |
$698K |
$-270K |
$-163K |
| Sep 2026 |
$367K |
$284K |
$83K |
$107K |
| Aug 2026 |
$0 |
$0 |
$0 |
$24K |