Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $891K |
| Matchday Revenue | $0 |
| Sponsorship | $119K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $74K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $88K |
| Facility Maintenance | $987K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.0M |
$3.4M |
$3.7M |
$26.7M |
| Jul 2027 |
$4.6M |
$3.7M |
$907K |
$23.0M |
| Jun 2027 |
$6.3M |
$3.6M |
$2.7M |
$22.1M |
| May 2027 |
$4.1M |
$3.8M |
$262K |
$19.5M |
| Apr 2027 |
$4.1M |
$4.2M |
$-112K |
$19.2M |
| Mar 2027 |
$4.3M |
$4.6M |
$-262K |
$19.3M |
| Feb 2027 |
$4.6M |
$4.8M |
$-211K |
$19.6M |
| Jan 2027 |
$4.4M |
$4.5M |
$-55K |
$19.8M |
| Dec 2026 |
$4.2M |
$4.1M |
$72K |
$19.9M |
| Nov 2026 |
$4.1M |
$4.6M |
$-523K |
$19.8M |
| Oct 2026 |
$4.1M |
$5.8M |
$-1.8M |
$20.3M |
| Sep 2026 |
$13.5M |
$4.1M |
$9.4M |
$22.1M |