Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $82K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.8M |
$3.3M |
$-501K |
$-13.7M |
| Jul 2027 |
$5.0M |
$3.5M |
$1.5M |
$-13.2M |
| Jun 2027 |
$3.7M |
$4.2M |
$-450K |
$-14.7M |
| May 2027 |
$3.8M |
$5.0M |
$-1.2M |
$-14.2M |
| Apr 2027 |
$3.4M |
$4.3M |
$-910K |
$-13.1M |
| Mar 2027 |
$2.2M |
$3.6M |
$-1.5M |
$-12.2M |
| Feb 2027 |
$1.7M |
$3.4M |
$-1.7M |
$-10.7M |
| Jan 2027 |
$1.9M |
$3.7M |
$-1.8M |
$-9.0M |
| Dec 2026 |
$907K |
$3.0M |
$-2.0M |
$-7.2M |
| Nov 2026 |
$433K |
$2.8M |
$-2.3M |
$-5.1M |
| Oct 2026 |
$163K |
$4.9M |
$-4.7M |
$-2.8M |
| Sep 2026 |
$84K |
$2.0M |
$-1.9M |
$1.9M |