Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $919K |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $882K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $110K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $58K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $869K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.1M |
$3.4M |
$684K |
$19.3M |
| Jul 2027 |
$4.5M |
$2.6M |
$1.9M |
$18.5M |
| Jun 2027 |
$5.0M |
$2.8M |
$2.2M |
$18.8M |
| May 2027 |
$4.1M |
$3.1M |
$997K |
$16.6M |
| Apr 2027 |
$4.1M |
$2.4M |
$1.6M |
$15.5M |
| Mar 2027 |
$4.0M |
$2.4M |
$1.5M |
$13.9M |
| Feb 2027 |
$3.9M |
$2.6M |
$1.4M |
$12.3M |
| Jan 2027 |
$3.8M |
$2.6M |
$1.2M |
$11.1M |
| Dec 2026 |
$4.2M |
$2.3M |
$1.9M |
$9.9M |
| Nov 2026 |
$3.9M |
$2.6M |
$1.3M |
$7.9M |
| Oct 2026 |
$3.8M |
$2.5M |
$1.3M |
$6.6M |
| Sep 2026 |
$4.6M |
$1.2M |
$3.4M |
$5.3M |