Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $152K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $144 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $355K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $186K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$367K |
$581K |
$-213K |
$-2.1M |
| May 2027 |
$364K |
$544K |
$-179K |
$-1.9M |
| Apr 2027 |
$374K |
$485K |
$-110K |
$-1.7M |
| Mar 2027 |
$393K |
$578K |
$-185K |
$-1.6M |
| Feb 2027 |
$407K |
$1.1M |
$-647K |
$-1.4M |
| Jan 2027 |
$418K |
$671K |
$-252K |
$-752K |
| Dec 2026 |
$523K |
$713K |
$-190K |
$-500K |
| Nov 2026 |
$408K |
$736K |
$-327K |
$-310K |
| Oct 2026 |
$392K |
$815K |
$-424K |
$17K |
| Sep 2026 |
$435K |
$375K |
$60K |
$441K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |