Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $610K |
| Matchday Revenue | $46K |
| Sponsorship | $41K |
| Merchandising | $739K |
| Domestic Cup Prize | $385K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $336K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $829K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.0M |
$2.9M |
$2.2M |
$18.4M |
| Jul 2027 |
$9.3M |
$3.0M |
$6.3M |
$16.2M |
| Jun 2027 |
$4.3M |
$3.0M |
$1.3M |
$9.8M |
| May 2027 |
$4.8M |
$3.4M |
$1.4M |
$8.5M |
| Apr 2027 |
$7.9M |
$3.5M |
$4.4M |
$28.7M |
| Mar 2027 |
$10.7M |
$3.3M |
$7.4M |
$24.4M |
| Feb 2027 |
$4.8M |
$2.9M |
$1.9M |
$16.9M |
| Jan 2027 |
$4.8M |
$3.2M |
$1.6M |
$15.0M |
| Dec 2026 |
$7.7M |
$3.5M |
$4.2M |
$13.4M |
| Nov 2026 |
$4.5M |
$2.6M |
$1.9M |
$9.2M |
| Oct 2026 |
$5.1M |
$2.6M |
$2.5M |
$7.3M |
| Sep 2026 |
$4.1M |
$1.2M |
$2.9M |
$4.8M |