Income Breakdown
| TV Revenue | $31K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $204 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $167K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $189K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$35K |
$373K |
$-339K |
$21.4M |
| May 2027 |
$14K |
$398K |
$-384K |
$21.7M |
| Apr 2027 |
$16K |
$361K |
$-345K |
$22.1M |
| Mar 2027 |
$21K |
$373K |
$-352K |
$22.4M |
| Feb 2027 |
$5K |
$845K |
$-840K |
$22.8M |
| Jan 2027 |
$237K |
$328K |
$-91K |
$23.6M |
| Dec 2026 |
$3K |
$329K |
$-326K |
$23.7M |
| Nov 2026 |
$3K |
$334K |
$-331K |
$24.1M |
| Oct 2026 |
$3K |
$353K |
$-350K |
$24.4M |
| Sep 2026 |
$3K |
$341K |
$-338K |
$24.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$41.0M |