Income Breakdown
| TV Revenue | $2.6M |
| 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 | $3.8M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $431K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$40.0M |
$5.7M |
$34.3M |
$-7.0M |
| Jul 2027 |
$3.5M |
$4.9M |
$-1.4M |
$-41.3M |
| Jun 2027 |
$3.9M |
$5.3M |
$-1.4M |
$-39.9M |
| May 2027 |
$4.1M |
$7.1M |
$-3.0M |
$-38.5M |
| Apr 2027 |
$3.7M |
$5.4M |
$-1.8M |
$-35.5M |
| Mar 2027 |
$4.4M |
$5.5M |
$-1.1M |
$-33.7M |
| Feb 2027 |
$4.0M |
$5.8M |
$-1.7M |
$-32.6M |
| Jan 2027 |
$4.6M |
$7.1M |
$-2.6M |
$-30.9M |
| Dec 2026 |
$2.0M |
$4.7M |
$-2.7M |
$-28.3M |
| Nov 2026 |
$1.9M |
$4.5M |
$-2.6M |
$-25.7M |
| Oct 2026 |
$648K |
$7.6M |
$-7.0M |
$-23.0M |
| Sep 2026 |
$3.4M |
$3.5M |
$-116K |
$-16.0M |