Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $308K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $74K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$9.2M |
$4.8M |
$4.5M |
$54.3M |
| Jun 2027 |
$15.3M |
$4.4M |
$11.0M |
$49.8M |
| May 2027 |
$9.1M |
$5.5M |
$3.6M |
$38.9M |
| Apr 2027 |
$9.1M |
$4.6M |
$4.6M |
$35.3M |
| Mar 2027 |
$9.3M |
$4.9M |
$4.3M |
$30.7M |
| Feb 2027 |
$8.7M |
$5.0M |
$3.7M |
$26.4M |
| Jan 2027 |
$8.9M |
$5.0M |
$3.9M |
$22.7M |
| Dec 2026 |
$9.0M |
$4.7M |
$4.2M |
$18.8M |
| Nov 2026 |
$8.8M |
$5.5M |
$3.3M |
$14.6M |
| Oct 2026 |
$8.8M |
$8.6M |
$266K |
$11.3M |
| Sep 2026 |
$10.2M |
$4.3M |
$5.9M |
$11.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |