Income Breakdown
| TV Revenue | $693K |
| TV Placement Bonus | $319K |
| Matchday Revenue | $13K |
| Sponsorship | $7K |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $227K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.1M |
$1.4M |
$-282K |
$-767K |
| May 2027 |
$1.1M |
$1.5M |
$-315K |
$-485K |
| Apr 2027 |
$1.0M |
$1.3M |
$-319K |
$-170K |
| Mar 2027 |
$1.1M |
$1.4M |
$-299K |
$149K |
| Feb 2027 |
$850K |
$1.2M |
$-306K |
$448K |
| Jan 2027 |
$1.1M |
$1.2M |
$-109K |
$753K |
| Dec 2026 |
$846K |
$1.2M |
$-334K |
$862K |
| Nov 2026 |
$866K |
$1.2M |
$-317K |
$1.2M |
| Oct 2026 |
$1.1M |
$3.4M |
$-2.3M |
$1.5M |
| Sep 2026 |
$4.3M |
$1.0M |
$3.3M |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |