Income Breakdown
| TV Revenue | $894K |
| TV Placement Bonus | $322K |
| Matchday Revenue | $219K |
| Sponsorship | $541K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $134K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $882K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $67K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $742K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$7.0M |
$4.9M |
$2.1M |
$14.4M |
| Jun 2027 |
$6.2M |
$4.0M |
$2.2M |
$13.4M |
| May 2027 |
$6.0M |
$4.0M |
$2.0M |
$11.2M |
| Apr 2027 |
$5.8M |
$3.3M |
$2.6M |
$26.1M |
| Mar 2027 |
$5.9M |
$3.3M |
$2.6M |
$23.5M |
| Feb 2027 |
$6.5M |
$3.5M |
$3.0M |
$20.9M |
| Jan 2027 |
$7.5M |
$4.5M |
$3.0M |
$17.9M |
| Dec 2026 |
$6.5M |
$3.5M |
$3.0M |
$15.5M |
| Nov 2026 |
$6.5M |
$3.7M |
$2.8M |
$12.5M |
| Oct 2026 |
$7.1M |
$6.5M |
$639K |
$9.7M |
| Sep 2026 |
$11.5M |
$3.8M |
$7.8M |
$9.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |