Income Breakdown
| TV Revenue | $77K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $2K |
| Sponsorship | $8K |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $245K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $94K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$166K |
$357K |
$-192K |
$-1.4M |
| May 2027 |
$167K |
$291K |
$-124K |
$-1.2M |
| Apr 2027 |
$179K |
$262K |
$-83K |
$-1.1M |
| Mar 2027 |
$167K |
$261K |
$-94K |
$-1.0M |
| Feb 2027 |
$172K |
$546K |
$-374K |
$-940K |
| Jan 2027 |
$210K |
$261K |
$-50K |
$-565K |
| Dec 2026 |
$181K |
$411K |
$-230K |
$-515K |
| Nov 2026 |
$183K |
$461K |
$-278K |
$-285K |
| Oct 2026 |
$186K |
$399K |
$-213K |
$-7K |
| Sep 2026 |
$175K |
$160K |
$15K |
$205K |
| Aug 2026 |
$0 |
$0 |
$0 |
$190K |