Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $136K |
| Matchday Revenue | $48K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
Expense Breakdown
| Player Wages | $929K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.8M |
$2.2M |
$-426K |
$149K |
| Jul 2027 |
$1.7M |
$2.3M |
$-554K |
$575K |
| Jun 2027 |
$1.8M |
$2.3M |
$-539K |
$1.1M |
| May 2027 |
$1.8M |
$2.3M |
$-500K |
$1.7M |
| Apr 2027 |
$498K |
$1.7M |
$-1.2M |
$2.2M |
| Mar 2027 |
$645K |
$1.4M |
$-753K |
$3.4M |
| Feb 2027 |
$676K |
$1.4M |
$-685K |
$4.1M |
| Jan 2027 |
$1.4M |
$1.4M |
$-16K |
$4.8M |
| Dec 2026 |
$2.9M |
$1.3M |
$1.6M |
$4.8M |
| Nov 2026 |
$1.7M |
$1.2M |
$440K |
$3.2M |
| Oct 2026 |
$883K |
$2.2M |
$-1.3M |
$2.7M |
| Sep 2026 |
$3.0M |
$902K |
$2.1M |
$4.0M |