Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $531K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $248K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.3M |
$9.0M |
$-4.7M |
$-42.0M |
| Jul 2027 |
$4.2M |
$8.9M |
$-4.7M |
$-37.2M |
| Jun 2027 |
$14.3M |
$9.9M |
$4.4M |
$-32.5M |
| May 2027 |
$10.1M |
$19.9M |
$-9.8M |
$-36.9M |
| Apr 2027 |
$8.0M |
$15.9M |
$-7.9M |
$-27.1M |
| Mar 2027 |
$8.1M |
$11.9M |
$-3.8M |
$-19.2M |
| Feb 2027 |
$10.5M |
$12.2M |
$-1.6M |
$-15.5M |
| Jan 2027 |
$8.1M |
$12.3M |
$-4.2M |
$-13.8M |
| Dec 2026 |
$10.4M |
$11.6M |
$-1.2M |
$-9.7M |
| Nov 2026 |
$8.4M |
$15.4M |
$-7.1M |
$-8.5M |
| Oct 2026 |
$4.6M |
$23.4M |
$-18.8M |
$-1.4M |
| Sep 2026 |
$5.9M |
$11.4M |
$-5.5M |
$17.4M |