Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $652K |
| Matchday Revenue | $0 |
| Sponsorship | $256K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $54K |
| Transfer Amortization | $269K |
| Debt Interest | $0 |
| Loan Fees (Out) | $410K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$6.9M |
$4.5M |
$2.4M |
$23.6M |
| Jun 2027 |
$10.1M |
$4.2M |
$5.9M |
$31.3M |
| May 2027 |
$7.2M |
$5.4M |
$1.9M |
$25.1M |
| Apr 2027 |
$7.2M |
$4.6M |
$2.6M |
$23.1M |
| Mar 2027 |
$7.3M |
$4.7M |
$2.5M |
$20.2M |
| Feb 2027 |
$8.2M |
$5.2M |
$3.0M |
$17.5M |
| Jan 2027 |
$7.7M |
$5.3M |
$2.4M |
$14.3M |
| Dec 2026 |
$7.6M |
$4.7M |
$2.8M |
$11.6M |
| Nov 2026 |
$7.9M |
$4.8M |
$3.1M |
$8.5M |
| Oct 2026 |
$8.0M |
$6.2M |
$1.8M |
$5.1M |
| Sep 2026 |
$7.7M |
$3.0M |
$4.7M |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$14.0M |