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 | $2.7M |
| Staff Wages | $61K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.7M |
$4.6M |
$1.1M |
$43.5M |
| Jul 2027 |
$5.7M |
$4.6M |
$1.1M |
$42.4M |
| Jun 2027 |
$23.2M |
$4.6M |
$18.6M |
$41.3M |
| May 2027 |
$6.6M |
$4.8M |
$1.8M |
$22.7M |
| Apr 2027 |
$6.7M |
$4.9M |
$1.7M |
$20.9M |
| Mar 2027 |
$6.7M |
$4.9M |
$1.8M |
$19.1M |
| Feb 2027 |
$6.6M |
$5.0M |
$1.6M |
$17.3M |
| Jan 2027 |
$8.3M |
$5.2M |
$3.2M |
$15.7M |
| Dec 2026 |
$8.8M |
$5.4M |
$3.4M |
$12.5M |
| Nov 2026 |
$3.6M |
$4.0M |
$-438K |
$9.1M |
| Oct 2026 |
$2.7M |
$4.8M |
$-2.1M |
$9.5M |
| Sep 2026 |
$788K |
$919K |
$-131K |
$11.6M |