Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $77K |
| Sponsorship | $183K |
| Merchandising | $980K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $132K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $51K |
| Transfer Amortization | $77K |
| Debt Interest | $45K |
| Loan Fees (Out) | $270K |
| Facility Maintenance | $996K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.5M |
$4.5M |
$1.1M |
$-10.5M |
| Jul 2027 |
$4.8M |
$4.1M |
$775K |
$-11.6M |
| Jun 2027 |
$4.8M |
$4.3M |
$566K |
$-12.5M |
| May 2027 |
$4.4M |
$4.5M |
$-55K |
$-13.1M |
| Apr 2027 |
$4.6M |
$3.4M |
$1.3M |
$15.9M |
| Mar 2027 |
$6.5M |
$3.1M |
$3.3M |
$14.5M |
| Feb 2027 |
$4.5M |
$2.9M |
$1.6M |
$15.1M |
| Jan 2027 |
$4.6M |
$3.3M |
$1.3M |
$13.5M |
| Dec 2026 |
$5.7M |
$2.9M |
$2.8M |
$12.3M |
| Nov 2026 |
$4.8M |
$3.4M |
$1.5M |
$9.5M |
| Oct 2026 |
$6.1M |
$4.9M |
$1.3M |
$8.0M |
| Sep 2026 |
$5.0M |
$2.1M |
$2.9M |
$6.8M |