Income Breakdown
| TV Revenue | $14K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $184K |
| Staff Wages | $14K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $88K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$17K |
$291K |
$-273K |
$6.1M |
| Jul 2027 |
$17K |
$288K |
$-271K |
$6.3M |
| Jun 2027 |
$92K |
$353K |
$-260K |
$6.6M |
| May 2027 |
$17K |
$365K |
$-348K |
$6.9M |
| Apr 2027 |
$28K |
$986K |
$-958K |
$7.2M |
| Mar 2027 |
$59K |
$425K |
$-366K |
$8.2M |
| Feb 2027 |
$76K |
$397K |
$-321K |
$8.5M |
| Jan 2027 |
$132K |
$371K |
$-239K |
$8.8M |
| Dec 2026 |
$26K |
$359K |
$-333K |
$9.1M |
| Nov 2026 |
$27K |
$373K |
$-346K |
$9.4M |
| Oct 2026 |
$34K |
$550K |
$-516K |
$9.7M |
| Sep 2026 |
$-7K |
$261K |
$-269K |
$10.3M |