Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $83K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.7M |
$4.9M |
$786K |
$19.6M |
| Jul 2027 |
$5.7M |
$4.9M |
$756K |
$18.8M |
| Jun 2027 |
$17.9M |
$4.9M |
$12.9M |
$18.1M |
| May 2027 |
$5.8M |
$4.9M |
$892K |
$5.1M |
| Apr 2027 |
$6.0M |
$5.0M |
$997K |
$4.2M |
| Mar 2027 |
$5.9M |
$5.0M |
$903K |
$3.2M |
| Feb 2027 |
$5.2M |
$4.9M |
$333K |
$2.3M |
| Jan 2027 |
$5.9M |
$5.0M |
$886K |
$2.0M |
| Dec 2026 |
$2.4M |
$4.0M |
$-1.7M |
$1.1M |
| Nov 2026 |
$2.9M |
$4.1M |
$-1.2M |
$2.8M |
| Oct 2026 |
$618K |
$4.0M |
$-3.4M |
$4.0M |
| Sep 2026 |
$561K |
$845K |
$-284K |
$7.3M |