Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $62K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $283K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $729K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.4M |
$3.8M |
$-2.4M |
$-28.8M |
| Jul 2027 |
$1.4M |
$3.6M |
$-2.2M |
$-26.4M |
| Jun 2027 |
$3.9M |
$3.6M |
$301K |
$-24.2M |
| May 2027 |
$1.4M |
$5.5M |
$-4.2M |
$-24.5M |
| Apr 2027 |
$1.4M |
$3.5M |
$-2.0M |
$-20.3M |
| Mar 2027 |
$1.5M |
$3.6M |
$-2.2M |
$-18.3M |
| Feb 2027 |
$1.5M |
$3.8M |
$-2.3M |
$-16.1M |
| Jan 2027 |
$1.5M |
$4.2M |
$-2.8M |
$-13.8M |
| Dec 2026 |
$459K |
$3.2M |
$-2.7M |
$-11.0M |
| Nov 2026 |
$487K |
$3.2M |
$-2.7M |
$-8.3M |
| Oct 2026 |
$482K |
$7.2M |
$-6.7M |
$-5.6M |
| Sep 2026 |
$126K |
$1.6M |
$-1.4M |
$1.1M |