Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $390K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $95K |
| Transfer Amortization | $262K |
| Debt Interest | $0 |
| Loan Fees (Out) | $359K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.9M |
$9.4M |
$-4.6M |
$120.8M |
| Jul 2027 |
$15.3M |
$7.4M |
$8.0M |
$164.5M |
| Jun 2027 |
$4.8M |
$7.6M |
$-2.8M |
$156.2M |
| May 2027 |
$59.5M |
$9.7M |
$49.8M |
$158.7M |
| Apr 2027 |
$5.1M |
$7.1M |
$-2.0M |
$108.7M |
| Mar 2027 |
$5.9M |
$7.5M |
$-1.6M |
$110.4M |
| Feb 2027 |
$5.6M |
$8.1M |
$-2.5M |
$111.7M |
| Jan 2027 |
$7.3M |
$8.1M |
$-865K |
$113.9M |
| Dec 2026 |
$7.4M |
$8.2M |
$-862K |
$114.5M |
| Nov 2026 |
$7.3M |
$8.6M |
$-1.3M |
$115.1M |
| Oct 2026 |
$7.3M |
$16.4M |
$-9.1M |
$116.2M |
| Sep 2026 |
$11.2M |
$5.6M |
$5.5M |
$125.0M |