Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $9K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $363K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $117K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$191K |
$512K |
$-321K |
$-3.6M |
| May 2027 |
$192K |
$611K |
$-419K |
$-3.3M |
| Apr 2027 |
$192K |
$579K |
$-387K |
$-2.9M |
| Mar 2027 |
$271K |
$580K |
$-309K |
$-2.5M |
| Feb 2027 |
$196K |
$511K |
$-315K |
$-2.2M |
| Jan 2027 |
$201K |
$524K |
$-323K |
$-1.8M |
| Dec 2026 |
$225K |
$550K |
$-326K |
$-1.5M |
| Nov 2026 |
$215K |
$602K |
$-388K |
$-1.2M |
| Oct 2026 |
$245K |
$1.4M |
$-1.2M |
$-813K |
| Sep 2026 |
$289K |
$426K |
$-136K |
$364K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |