Income Breakdown
| TV Revenue | $9.5M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $5.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2.2M |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $142K |
| Transfer Amortization | $385K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$22.2M |
$8.0M |
$14.1M |
$200.0M |
| Jun 2027 |
$13.5M |
$7.9M |
$5.6M |
$191.0M |
| May 2027 |
$13.6M |
$9.4M |
$4.1M |
$185.0M |
| Apr 2027 |
$15.1M |
$7.9M |
$7.1M |
$180.5M |
| Mar 2027 |
$17.6M |
$8.5M |
$9.1M |
$173.0M |
| Feb 2027 |
$16.9M |
$8.5M |
$8.3M |
$163.5M |
| Jan 2027 |
$15.1M |
$8.5M |
$6.6M |
$160.9M |
| Dec 2026 |
$16.4M |
$8.5M |
$7.9M |
$154.1M |
| Nov 2026 |
$17.7M |
$9.2M |
$8.4M |
$145.8M |
| Oct 2026 |
$17.4M |
$12.9M |
$4.5M |
$137.1M |
| Sep 2026 |
$33.0M |
$6.3M |
$26.7M |
$132.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$120.7M |