Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.1M |
$5.2M |
$-2.1M |
$3.9M |
| Jul 2027 |
$5.6M |
$4.7M |
$903K |
$6.0M |
| Jun 2027 |
$3.1M |
$4.4M |
$-1.3M |
$5.1M |
| May 2027 |
$3.1M |
$4.5M |
$-1.4M |
$6.4M |
| Apr 2027 |
$3.2M |
$4.3M |
$-1.1M |
$7.8M |
| Mar 2027 |
$4.0M |
$5.2M |
$-1.2M |
$8.9M |
| Feb 2027 |
$1.8M |
$4.0M |
$-2.1M |
$10.1M |
| Jan 2027 |
$2.2M |
$4.8M |
$-2.5M |
$12.2M |
| Dec 2026 |
$2.4M |
$4.8M |
$-2.4M |
$14.8M |
| Nov 2026 |
$1.2M |
$4.1M |
$-2.9M |
$17.1M |
| Oct 2026 |
$1.1M |
$6.7M |
$-5.7M |
$20.0M |
| Sep 2026 |
$1.4M |
$3.6M |
$-2.2M |
$25.7M |