Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.5M |
$4.2M |
$273K |
$21.0M |
| Jul 2027 |
$35.5M |
$4.3M |
$31.2M |
$20.7M |
| Jun 2027 |
$8.8M |
$4.5M |
$4.4M |
$-10.5M |
| May 2027 |
$4.7M |
$4.7M |
$51K |
$-14.9M |
| Apr 2027 |
$5.0M |
$4.9M |
$147K |
$-14.9M |
| Mar 2027 |
$2.2M |
$4.0M |
$-1.8M |
$-15.1M |
| Feb 2027 |
$2.1M |
$4.1M |
$-2.0M |
$-13.3M |
| Jan 2027 |
$2.4M |
$4.6M |
$-2.1M |
$-11.3M |
| Dec 2026 |
$2.3M |
$4.1M |
$-1.8M |
$-9.2M |
| Nov 2026 |
$1.1M |
$3.6M |
$-2.5M |
$-7.4M |
| Oct 2026 |
$773K |
$7.3M |
$-6.6M |
$-4.9M |
| Sep 2026 |
$140K |
$1.7M |
$-1.6M |
$1.6M |