Income Breakdown
| TV Revenue | $2.1M |
| 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 | $2.4M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $270K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.5M |
$4.0M |
$-1.5M |
$-27.3M |
| Jul 2027 |
$2.7M |
$3.9M |
$-1.1M |
$-25.8M |
| Jun 2027 |
$1.1M |
$3.3M |
$-2.2M |
$-24.7M |
| May 2027 |
$1.1M |
$3.6M |
$-2.5M |
$-22.4M |
| Apr 2027 |
$1.1M |
$3.6M |
$-2.5M |
$-20.0M |
| Mar 2027 |
$429K |
$3.2M |
$-2.8M |
$-17.5M |
| Feb 2027 |
$397K |
$3.3M |
$-2.9M |
$-14.7M |
| Jan 2027 |
$420K |
$3.7M |
$-3.2M |
$-11.7M |
| Dec 2026 |
$382K |
$3.2M |
$-2.8M |
$-8.5M |
| Nov 2026 |
$379K |
$3.2M |
$-2.8M |
$-5.7M |
| Oct 2026 |
$434K |
$5.1M |
$-4.6M |
$-2.9M |
| Sep 2026 |
$293K |
$2.4M |
$-2.1M |
$1.7M |