Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $384K |
| Matchday Revenue | $0 |
| Sponsorship | $347K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $420K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $72K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.5M |
$4.9M |
$4.6M |
$68.0M |
| Jul 2027 |
$9.1M |
$4.8M |
$4.2M |
$63.3M |
| Jun 2027 |
$13.8M |
$4.9M |
$8.9M |
$59.1M |
| May 2027 |
$9.3M |
$5.9M |
$3.4M |
$50.2M |
| Apr 2027 |
$9.5M |
$5.0M |
$4.4M |
$46.8M |
| Mar 2027 |
$9.3M |
$5.0M |
$4.4M |
$42.4M |
| Feb 2027 |
$10.7M |
$5.0M |
$5.7M |
$38.0M |
| Jan 2027 |
$10.4M |
$4.9M |
$5.5M |
$32.2M |
| Dec 2026 |
$9.9M |
$4.6M |
$5.4M |
$26.7M |
| Nov 2026 |
$10.3M |
$4.7M |
$5.5M |
$21.3M |
| Oct 2026 |
$10.1M |
$5.9M |
$4.2M |
$15.8M |
| Sep 2026 |
$10.2M |
$2.2M |
$8.0M |
$11.5M |