Income Breakdown
| TV Revenue | $54K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $17K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $228K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $188K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$74K |
$436K |
$-362K |
$17.8M |
| May 2027 |
$17K |
$513K |
$-496K |
$18.2M |
| Apr 2027 |
$18K |
$737K |
$-719K |
$18.7M |
| Mar 2027 |
$21K |
$462K |
$-442K |
$19.4M |
| Feb 2027 |
$23K |
$564K |
$-541K |
$19.8M |
| Jan 2027 |
$234K |
$449K |
$-215K |
$20.4M |
| Dec 2026 |
$12K |
$436K |
$-424K |
$20.6M |
| Nov 2026 |
$16K |
$439K |
$-423K |
$21.0M |
| Oct 2026 |
$17K |
$535K |
$-518K |
$21.4M |
| Sep 2026 |
$15K |
$1.1M |
$-1.1M |
$21.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$23.0M |