Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $201K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $589K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.1M |
$2.4M |
$-1.3M |
$-20.4M |
| Jul 2027 |
$1.1M |
$2.4M |
$-1.3M |
$-19.1M |
| Jun 2027 |
$2.3M |
$2.5M |
$-206K |
$-17.8M |
| May 2027 |
$1.1M |
$3.3M |
$-2.2M |
$-17.6M |
| Apr 2027 |
$1.1M |
$2.4M |
$-1.2M |
$-15.4M |
| Mar 2027 |
$1.2M |
$2.5M |
$-1.3M |
$-14.2M |
| Feb 2027 |
$469K |
$2.2M |
$-1.8M |
$-12.9M |
| Jan 2027 |
$445K |
$2.7M |
$-2.2M |
$-11.1M |
| Dec 2026 |
$213K |
$2.1M |
$-1.9M |
$-8.9M |
| Nov 2026 |
$212K |
$2.1M |
$-1.8M |
$-7.1M |
| Oct 2026 |
$198K |
$5.2M |
$-5.0M |
$-5.2M |
| Sep 2026 |
$87K |
$1.5M |
$-1.4M |
$-166K |