Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $427K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.3M |
$4.8M |
$517K |
$14.6M |
| Jul 2027 |
$5.3M |
$4.6M |
$721K |
$14.1M |
| Jun 2027 |
$16.4M |
$4.5M |
$11.9M |
$13.4M |
| May 2027 |
$5.4M |
$4.5M |
$855K |
$1.5M |
| Apr 2027 |
$5.7M |
$5.2M |
$506K |
$640K |
| Mar 2027 |
$6.4M |
$5.0M |
$1.4M |
$134K |
| Feb 2027 |
$4.3M |
$4.9M |
$-564K |
$-1.3M |
| Jan 2027 |
$4.6M |
$4.8M |
$-237K |
$-703K |
| Dec 2026 |
$4.1M |
$4.6M |
$-460K |
$-466K |
| Nov 2026 |
$2.0M |
$3.9M |
$-1.9M |
$-7K |
| Oct 2026 |
$2.9M |
$7.2M |
$-4.3M |
$1.9M |
| Sep 2026 |
$2.2M |
$2.4M |
$-162K |
$6.2M |