Income Breakdown
| TV Revenue | $709K |
| TV Placement Bonus | $206K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $29K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $442K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $186K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$946K |
$641K |
$305K |
$1.7M |
| May 2027 |
$1.0M |
$748K |
$276K |
$1.4M |
| Apr 2027 |
$940K |
$662K |
$279K |
$1.1M |
| Mar 2027 |
$1.2M |
$718K |
$456K |
$808K |
| Feb 2027 |
$966K |
$755K |
$211K |
$352K |
| Jan 2027 |
$1.1M |
$823K |
$240K |
$141K |
| Dec 2026 |
$931K |
$752K |
$179K |
$-100K |
| Nov 2026 |
$866K |
$851K |
$15K |
$-278K |
| Oct 2026 |
$974K |
$2.3M |
$-1.3M |
$-293K |
| Sep 2026 |
$884K |
$465K |
$419K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |