Income Breakdown
| TV Revenue | $257K |
| TV Placement Bonus | $112K |
| Matchday Revenue | $224K |
| Sponsorship | $110K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $233K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $44K |
| Transfer Amortization | $162K |
| Debt Interest | $29K |
| Loan Fees (Out) | $155K |
| Facility Maintenance | $629K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.2M |
$4.9M |
$-1.8M |
$-8.1M |
| Jul 2027 |
$3.3M |
$3.4M |
$-96K |
$-5.8M |
| Jun 2027 |
$2.9M |
$3.3M |
$-336K |
$-4.1M |
| May 2027 |
$2.7M |
$3.0M |
$-312K |
$-3.9M |
| Apr 2027 |
$2.6M |
$1.8M |
$798K |
$3.2M |
| Mar 2027 |
$2.6M |
$1.7M |
$829K |
$2.3M |
| Feb 2027 |
$2.7M |
$1.8M |
$824K |
$1.4M |
| Jan 2027 |
$3.0M |
$1.7M |
$1.3M |
$407K |
| Dec 2026 |
$2.8M |
$1.8M |
$1.0M |
$5.5M |
| Nov 2026 |
$2.8M |
$2.2M |
$560K |
$4.4M |
| Oct 2026 |
$3.1M |
$2.1M |
$1.1M |
$3.9M |
| Sep 2026 |
$2.8M |
$1.2M |
$1.6M |
$2.8M |