Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $330K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $60K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $722K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.1M |
$1.8M |
$2.2M |
$21.8M |
| Jul 2027 |
$4.1M |
$1.7M |
$2.4M |
$19.5M |
| Jun 2027 |
$8.9M |
$1.7M |
$7.2M |
$17.1M |
| May 2027 |
$4.1M |
$1.7M |
$2.4M |
$10.0M |
| Apr 2027 |
$4.1M |
$1.7M |
$2.4M |
$7.6M |
| Mar 2027 |
$3.4M |
$1.8M |
$1.7M |
$5.2M |
| Feb 2027 |
$3.5M |
$1.9M |
$1.6M |
$3.5M |
| Jan 2027 |
$3.5M |
$1.8M |
$1.7M |
$1.9M |
| Dec 2026 |
$1.4M |
$1.3M |
$142K |
$223K |
| Nov 2026 |
$381K |
$1.3M |
$-879K |
$75K |
| Oct 2026 |
$373K |
$2.5M |
$-2.1M |
$949K |
| Sep 2026 |
$319K |
$782K |
$-462K |
$3.1M |