Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $446K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $99K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.5M |
$8.1M |
$-2.7M |
$-27.6M |
| Jul 2027 |
$5.4M |
$7.4M |
$-2.0M |
$-14.8M |
| Jun 2027 |
$19.8M |
$7.6M |
$12.2M |
$-12.8M |
| May 2027 |
$5.8M |
$9.0M |
$-3.3M |
$-25.0M |
| Apr 2027 |
$6.7M |
$8.2M |
$-1.5M |
$-21.7M |
| Mar 2027 |
$6.4M |
$8.8M |
$-2.4M |
$-20.2M |
| Feb 2027 |
$5.6M |
$8.9M |
$-3.2M |
$-17.9M |
| Jan 2027 |
$6.9M |
$9.4M |
$-2.5M |
$-14.6M |
| Dec 2026 |
$5.3M |
$8.1M |
$-2.8M |
$-12.1M |
| Nov 2026 |
$2.1M |
$7.9M |
$-5.8M |
$-9.3M |
| Oct 2026 |
$2.1M |
$13.1M |
$-11.0M |
$-3.5M |
| Sep 2026 |
$1.4M |
$6.5M |
$-5.2M |
$7.5M |