Income Breakdown
| TV Revenue | $145K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $46K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $252K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$235K |
$477K |
$-242K |
$3.0M |
| May 2027 |
$111K |
$478K |
$-368K |
$3.2M |
| Apr 2027 |
$31K |
$440K |
$-409K |
$3.6M |
| Mar 2027 |
$54K |
$451K |
$-397K |
$4.0M |
| Feb 2027 |
$46K |
$422K |
$-376K |
$4.4M |
| Jan 2027 |
$64K |
$423K |
$-358K |
$4.8M |
| Dec 2026 |
$20K |
$424K |
$-404K |
$5.1M |
| Nov 2026 |
$4K |
$411K |
$-407K |
$5.5M |
| Oct 2026 |
$3K |
$703K |
$-700K |
$5.9M |
| Sep 2026 |
$3K |
$365K |
$-363K |
$6.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.0M |