Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $604K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $871K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $41K |
| Transfer Amortization | $166K |
| Debt Interest | $0 |
| Loan Fees (Out) | $310K |
| Facility Maintenance | $769K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.6M |
$4.5M |
$146K |
$20.3M |
| Jul 2027 |
$4.7M |
$2.3M |
$2.4M |
$20.4M |
| Jun 2027 |
$6.6M |
$2.3M |
$4.2M |
$23.3M |
| May 2027 |
$4.8M |
$3.3M |
$1.4M |
$19.0M |
| Apr 2027 |
$4.9M |
$2.4M |
$2.5M |
$17.5M |
| Mar 2027 |
$4.9M |
$2.4M |
$2.5M |
$14.9M |
| Feb 2027 |
$5.0M |
$2.5M |
$2.5M |
$12.3M |
| Jan 2027 |
$5.3M |
$2.3M |
$3.0M |
$9.7M |
| Dec 2026 |
$5.1M |
$2.7M |
$2.4M |
$6.6M |
| Nov 2026 |
$5.1M |
$3.4M |
$1.8M |
$4.2M |
| Oct 2026 |
$5.2M |
$4.7M |
$518K |
$2.4M |
| Sep 2026 |
$4.7M |
$2.0M |
$2.7M |
$1.8M |