Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $10K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $212K |
| Staff Wages | $18K |
| Transfer Amortization | $291 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $187K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$58K |
$418K |
$-360K |
$24.0M |
| May 2027 |
$15K |
$475K |
$-460K |
$24.4M |
| Apr 2027 |
$18K |
$436K |
$-418K |
$24.8M |
| Mar 2027 |
$25K |
$848K |
$-823K |
$25.2M |
| Feb 2027 |
$9K |
$456K |
$-447K |
$26.1M |
| Jan 2027 |
$270K |
$413K |
$-143K |
$26.5M |
| Dec 2026 |
$5K |
$405K |
$-400K |
$26.7M |
| Nov 2026 |
$6K |
$407K |
$-401K |
$27.1M |
| Oct 2026 |
$5K |
$1.0M |
$-1.0M |
$27.5M |
| Sep 2026 |
$-150K |
$341K |
$-491K |
$28.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$29.0M |