Income Breakdown
| TV Revenue | $38K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $5K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $83K |
| Staff Wages | $26K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $151K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$47K |
$300K |
$-253K |
$15.3M |
| May 2027 |
$15K |
$328K |
$-312K |
$15.5M |
| Apr 2027 |
$17K |
$358K |
$-340K |
$15.8M |
| Mar 2027 |
$23K |
$339K |
$-316K |
$16.1M |
| Feb 2027 |
$17K |
$601K |
$-584K |
$16.4M |
| Jan 2027 |
$170K |
$304K |
$-134K |
$16.9M |
| Dec 2026 |
$3K |
$289K |
$-286K |
$17.0M |
| Nov 2026 |
$3K |
$316K |
$-312K |
$17.3M |
| Oct 2026 |
$3K |
$342K |
$-339K |
$17.5M |
| Sep 2026 |
$-120K |
$218K |
$-338K |
$17.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$23.0M |