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) | $34K |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $57K |
| Transfer Amortization | $38K |
| Debt Interest | $580K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.1M |
$5.0M |
$-1.9M |
$-39.3M |
| Jul 2027 |
$3.5M |
$4.6M |
$-1.1M |
$-37.5M |
| Jun 2027 |
$4.4M |
$5.2M |
$-803K |
$-36.4M |
| May 2027 |
$3.9M |
$5.3M |
$-1.4M |
$-35.6M |
| Apr 2027 |
$3.4M |
$5.0M |
$-1.6M |
$-34.2M |
| Mar 2027 |
$4.4M |
$5.3M |
$-926K |
$-32.6M |
| Feb 2027 |
$3.5M |
$5.2M |
$-1.7M |
$-31.8M |
| Jan 2027 |
$2.2M |
$5.9M |
$-3.7M |
$-30.1M |
| Dec 2026 |
$2.3M |
$4.6M |
$-2.3M |
$-26.4M |
| Nov 2026 |
$842K |
$4.0M |
$-3.1M |
$-24.2M |
| Oct 2026 |
$2.7M |
$7.9M |
$-5.2M |
$-21.1M |
| Sep 2026 |
$952K |
$4.2M |
$-3.3M |
$-15.9M |