Income Breakdown
| TV Revenue | $986K |
| TV Placement Bonus | $146K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $123K |
| Staff Wages | $11K |
| Transfer Amortization | $791 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $217K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$1.2M |
$351K |
$813K |
$4.1M |
| May 2027 |
$1.2M |
$400K |
$827K |
$3.3M |
| Apr 2027 |
$1.2M |
$430K |
$786K |
$2.5M |
| Mar 2027 |
$1.2M |
$444K |
$754K |
$1.7M |
| Feb 2027 |
$1.2M |
$459K |
$721K |
$921K |
| Jan 2027 |
$1.2M |
$431K |
$791K |
$199K |
| Dec 2026 |
$1.2M |
$455K |
$731K |
$-593K |
| Nov 2026 |
$1.2M |
$440K |
$714K |
$-1.3M |
| Oct 2026 |
$1.2M |
$334K |
$835K |
$2.0M |
| Sep 2026 |
$1.1M |
$241K |
$906K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |