Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $70K |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $996K |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $676K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.2M |
$1.7M |
$-528K |
$-2.5M |
| Jul 2027 |
$1.2M |
$1.7M |
$-504K |
$-2.0M |
| Jun 2027 |
$1.2M |
$1.8M |
$-648K |
$-1.5M |
| May 2027 |
$392K |
$1.3M |
$-900K |
$-868K |
| Apr 2027 |
$398K |
$1.2M |
$-768K |
$32K |
| Mar 2027 |
$396K |
$1.1M |
$-719K |
$800K |
| Feb 2027 |
$393K |
$961K |
$-568K |
$1.5M |
| Jan 2027 |
$401K |
$959K |
$-559K |
$2.1M |
| Dec 2026 |
$3.9M |
$980K |
$2.9M |
$2.6M |
| Nov 2026 |
$430K |
$1.0M |
$-586K |
$-240K |
| Oct 2026 |
$111K |
$1.1M |
$-981K |
$347K |
| Sep 2026 |
$87K |
$664K |
$-577K |
$1.3M |