Income Breakdown
| TV Revenue | $36K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $203K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $223K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$43K |
$441K |
$-399K |
$32.7M |
| May 2027 |
$15K |
$454K |
$-438K |
$33.1M |
| Apr 2027 |
$16K |
$719K |
$-703K |
$33.5M |
| Mar 2027 |
$16K |
$489K |
$-473K |
$34.2M |
| Feb 2027 |
$136K |
$497K |
$-361K |
$34.7M |
| Jan 2027 |
$350K |
$469K |
$-119K |
$35.1M |
| Dec 2026 |
$3K |
$465K |
$-462K |
$35.2M |
| Nov 2026 |
$3K |
$472K |
$-468K |
$35.6M |
| Oct 2026 |
$3K |
$516K |
$-512K |
$36.1M |
| Sep 2026 |
$3K |
$458K |
$-455K |
$36.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$53.0M |