Income Breakdown
| TV Revenue | $872K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $582K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $234K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$890K |
$854K |
$36K |
$20.1M |
| May 2027 |
$207K |
$784K |
$-577K |
$20.1M |
| Apr 2027 |
$210K |
$1.2M |
$-960K |
$20.7M |
| Mar 2027 |
$253K |
$796K |
$-543K |
$21.6M |
| Feb 2027 |
$323K |
$1.2M |
$-886K |
$22.2M |
| Jan 2027 |
$476K |
$685K |
$-209K |
$23.1M |
| Dec 2026 |
$248K |
$663K |
$-415K |
$23.3M |
| Nov 2026 |
$250K |
$664K |
$-415K |
$23.7M |
| Oct 2026 |
$248K |
$683K |
$-435K |
$24.1M |
| Sep 2026 |
$68K |
$607K |
$-539K |
$24.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$41.0M |