Income Breakdown
| TV Revenue | $50K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $13K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $145K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $120K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$66K |
$287K |
$-221K |
$14.9M |
| May 2027 |
$17K |
$300K |
$-283K |
$15.1M |
| Apr 2027 |
$18K |
$301K |
$-283K |
$15.4M |
| Mar 2027 |
$42K |
$320K |
$-278K |
$15.7M |
| Feb 2027 |
$151K |
$347K |
$-196K |
$16.0M |
| Jan 2027 |
$187K |
$310K |
$-123K |
$16.2M |
| Dec 2026 |
$24K |
$300K |
$-275K |
$16.3M |
| Nov 2026 |
$8K |
$264K |
$-256K |
$16.6M |
| Oct 2026 |
$557K |
$331K |
$226K |
$16.8M |
| Sep 2026 |
$1.7M |
$230K |
$1.5M |
$16.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$18.0M |