Income Breakdown
| TV Revenue | $504K |
| TV Placement Bonus | $130K |
| Matchday Revenue | $9K |
| Sponsorship | $653 |
| Merchandising | $39K |
| Domestic Cup Prize | $40K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $42K |
| Facility Maintenance | $229K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$723K |
$1.4M |
$-628K |
$-5.5M |
| May 2027 |
$736K |
$1.7M |
$-989K |
$-4.9M |
| Apr 2027 |
$760K |
$1.3M |
$-501K |
$-3.9M |
| Mar 2027 |
$699K |
$1.2M |
$-492K |
$-3.4M |
| Feb 2027 |
$698K |
$975K |
$-277K |
$-2.9M |
| Jan 2027 |
$666K |
$1.1M |
$-413K |
$-2.6M |
| Dec 2026 |
$693K |
$964K |
$-271K |
$-2.2M |
| Nov 2026 |
$655K |
$952K |
$-297K |
$-2.0M |
| Oct 2026 |
$669K |
$2.5M |
$-1.8M |
$-1.7M |
| Sep 2026 |
$720K |
$947K |
$-226K |
$174K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |