Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $40K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $79K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$130K |
$1.4M |
$-1.2M |
$1.3M |
| May 2027 |
$19K |
$1.4M |
$-1.3M |
$2.6M |
| Apr 2027 |
$21K |
$4.2M |
$-4.2M |
$3.9M |
| Mar 2027 |
$30K |
$1.8M |
$-1.8M |
$8.1M |
| Feb 2027 |
$51K |
$1.4M |
$-1.4M |
$9.9M |
| Jan 2027 |
$133K |
$1.4M |
$-1.3M |
$11.3M |
| Dec 2026 |
$24K |
$1.4M |
$-1.4M |
$12.5M |
| Nov 2026 |
$7K |
$1.4M |
$-1.4M |
$13.9M |
| Oct 2026 |
$6K |
$1.4M |
$-1.4M |
$15.3M |
| Sep 2026 |
$59K |
$1.4M |
$-1.3M |
$16.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$18.0M |