Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $47K |
| Merchandising | $658K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $41K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $634K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.8M |
$2.2M |
$1.5M |
$43.6M |
| Jul 2027 |
$7.2M |
$2.2M |
$5.0M |
$42.5M |
| Jun 2027 |
$5.0M |
$2.0M |
$3.0M |
$38.3M |
| May 2027 |
$3.9M |
$2.2M |
$1.7M |
$35.3M |
| Apr 2027 |
$3.9M |
$2.1M |
$1.8M |
$33.6M |
| Mar 2027 |
$4.0M |
$2.7M |
$1.4M |
$31.8M |
| Feb 2027 |
$5.8M |
$2.2M |
$3.6M |
$30.4M |
| Jan 2027 |
$4.3M |
$2.0M |
$2.3M |
$26.8M |
| Dec 2026 |
$4.4M |
$2.2M |
$2.2M |
$24.5M |
| Nov 2026 |
$4.5M |
$2.4M |
$2.1M |
$22.3M |
| Oct 2026 |
$4.5M |
$2.3M |
$2.2M |
$20.2M |
| Sep 2026 |
$17.5M |
$1.4M |
$16.1M |
$18.0M |