Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $797K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $280K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $46K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.1M |
$3.6M |
$5.5M |
$70.0M |
| Jul 2027 |
$8.8M |
$4.0M |
$4.8M |
$64.8M |
| Jun 2027 |
$14.1M |
$3.7M |
$10.4M |
$60.2M |
| May 2027 |
$8.9M |
$4.7M |
$4.2M |
$49.8M |
| Apr 2027 |
$8.9M |
$4.3M |
$4.6M |
$45.5M |
| Mar 2027 |
$8.7M |
$4.2M |
$4.6M |
$41.0M |
| Feb 2027 |
$10.5M |
$3.9M |
$6.6M |
$36.4M |
| Jan 2027 |
$9.5M |
$3.8M |
$5.7M |
$29.8M |
| Dec 2026 |
$9.3M |
$3.8M |
$5.5M |
$24.2M |
| Nov 2026 |
$9.0M |
$3.8M |
$5.2M |
$18.6M |
| Oct 2026 |
$8.9M |
$6.0M |
$2.9M |
$13.4M |
| Sep 2026 |
$11.0M |
$2.7M |
$8.4M |
$10.5M |