Income Breakdown
| TV Revenue | $78K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $746K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$262K |
$882K |
$-620K |
$-2.5M |
| May 2027 |
$246K |
$545K |
$-299K |
$-1.9M |
| Apr 2027 |
$236K |
$564K |
$-328K |
$-1.6M |
| Mar 2027 |
$236K |
$480K |
$-243K |
$-1.2M |
| Feb 2027 |
$245K |
$654K |
$-410K |
$-987K |
| Jan 2027 |
$299K |
$406K |
$-107K |
$-578K |
| Dec 2026 |
$257K |
$542K |
$-286K |
$-471K |
| Nov 2026 |
$263K |
$535K |
$-271K |
$-186K |
| Oct 2026 |
$266K |
$480K |
$-214K |
$86K |
| Sep 2026 |
$277K |
$206K |
$71K |
$300K |
| Aug 2026 |
$0 |
$0 |
$0 |
$229K |