Income Breakdown
| TV Revenue | $77K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $35K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $214K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $241K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$117K |
$476K |
$-359K |
$42.0M |
| May 2027 |
$19K |
$559K |
$-539K |
$42.3M |
| Apr 2027 |
$27K |
$499K |
$-472K |
$42.9M |
| Mar 2027 |
$49K |
$531K |
$-482K |
$43.4M |
| Feb 2027 |
$46K |
$557K |
$-510K |
$43.8M |
| Jan 2027 |
$482K |
$531K |
$-48K |
$44.3M |
| Dec 2026 |
$23K |
$511K |
$-489K |
$44.4M |
| Nov 2026 |
$21K |
$519K |
$-498K |
$44.9M |
| Oct 2026 |
$33K |
$619K |
$-586K |
$45.4M |
| Sep 2026 |
$8K |
$1.0M |
$-1.0M |
$46.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$47.0M |