Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $61K |
| Sponsorship | $39K |
| Merchandising | $666K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $57K |
| Transfer Amortization | $14K |
| Debt Interest | $7K |
| Loan Fees (Out) | $280K |
| Facility Maintenance | $899K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.5M |
$3.2M |
$1.3M |
$-2.2M |
| Jul 2027 |
$4.5M |
$2.8M |
$1.6M |
$-3.4M |
| Jun 2027 |
$4.2M |
$3.0M |
$1.3M |
$-5.1M |
| May 2027 |
$6.0M |
$2.8M |
$3.2M |
$-6.3M |
| Apr 2027 |
$5.1M |
$2.5M |
$2.7M |
$19.3M |
| Mar 2027 |
$5.0M |
$2.5M |
$2.5M |
$16.6M |
| Feb 2027 |
$4.5M |
$2.3M |
$2.2M |
$14.9M |
| Jan 2027 |
$4.6M |
$2.3M |
$2.2M |
$12.7M |
| Dec 2026 |
$7.1M |
$2.3M |
$4.8M |
$10.4M |
| Nov 2026 |
$4.6M |
$2.8M |
$1.8M |
$5.7M |
| Oct 2026 |
$4.4M |
$4.4M |
$-38K |
$3.9M |
| Sep 2026 |
$3.7M |
$1.7M |
$2.0M |
$3.9M |