Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $774K |
| Matchday Revenue | $1.1M |
| Sponsorship | $232K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $271K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $131K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$10.2M |
$5.3M |
$4.9M |
$9.9M |
| Jun 2027 |
$9.7M |
$5.1M |
$4.7M |
$5.0M |
| May 2027 |
$11.7M |
$5.2M |
$6.5M |
$390K |
| Apr 2027 |
$11.0M |
$5.4M |
$5.6M |
$-6.1M |
| Mar 2027 |
$9.1M |
$4.6M |
$4.5M |
$60.5M |
| Feb 2027 |
$9.6M |
$4.6M |
$5.0M |
$56.1M |
| Jan 2027 |
$12.3M |
$5.1M |
$7.2M |
$51.1M |
| Dec 2026 |
$9.7M |
$4.4M |
$5.2M |
$44.0M |
| Nov 2026 |
$10.8M |
$4.6M |
$6.2M |
$38.7M |
| Oct 2026 |
$12.4M |
$6.7M |
$5.6M |
$32.5M |
| Sep 2026 |
$11.4M |
$3.6M |
$7.8M |
$26.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |