Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $229K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $132K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$279K |
$379K |
$-100K |
$-1.3M |
| May 2027 |
$280K |
$379K |
$-99K |
$-1.2M |
| Apr 2027 |
$286K |
$383K |
$-96K |
$-1.1M |
| Mar 2027 |
$409K |
$438K |
$-29K |
$-989K |
| Feb 2027 |
$291K |
$460K |
$-168K |
$-960K |
| Jan 2027 |
$294K |
$500K |
$-206K |
$-792K |
| Dec 2026 |
$287K |
$432K |
$-145K |
$-586K |
| Nov 2026 |
$299K |
$432K |
$-133K |
$-441K |
| Oct 2026 |
$288K |
$934K |
$-646K |
$-308K |
| Sep 2026 |
$236K |
$398K |
$-163K |
$337K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |