Income Breakdown
| TV Revenue | $156K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $64K |
| Merchandising | $408K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $479 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $407K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $256K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$641K |
$705K |
$-64K |
$-2.6M |
| May 2027 |
$635K |
$750K |
$-114K |
$-1.6M |
| Apr 2027 |
$659K |
$864K |
$-205K |
$-1.5M |
| Mar 2027 |
$684K |
$852K |
$-168K |
$-1.3M |
| Feb 2027 |
$745K |
$1.4M |
$-678K |
$-1.1M |
| Jan 2027 |
$758K |
$848K |
$-90K |
$-428K |
| Dec 2026 |
$758K |
$820K |
$-62K |
$-338K |
| Nov 2026 |
$784K |
$965K |
$-181K |
$-275K |
| Oct 2026 |
$783K |
$965K |
$-182K |
$-95K |
| Sep 2026 |
$777K |
$699K |
$77K |
$88K |
| Aug 2026 |
$0 |
$0 |
$0 |
$10K |