Income Breakdown
| TV Revenue | $988K |
| TV Placement Bonus | $472K |
| Matchday Revenue | $4K |
| Sponsorship | $9K |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $679K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $386K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.7M |
$1.1M |
$573K |
$5.5M |
| May 2027 |
$1.6M |
$1.0M |
$534K |
$5.0M |
| Apr 2027 |
$1.2M |
$1.0M |
$211K |
$4.4M |
| Mar 2027 |
$1.2M |
$896K |
$313K |
$4.2M |
| Feb 2027 |
$1.3M |
$865K |
$392K |
$3.9M |
| Jan 2027 |
$1.2M |
$837K |
$407K |
$3.5M |
| Dec 2026 |
$1.8M |
$838K |
$971K |
$3.1M |
| Nov 2026 |
$1.2M |
$764K |
$395K |
$2.1M |
| Oct 2026 |
$1.2M |
$1.1M |
$27K |
$1.7M |
| Sep 2026 |
$1.7M |
$748K |
$951K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |