Income Breakdown
| TV Revenue | $887K |
| TV Placement Bonus | $266K |
| Matchday Revenue | $650K |
| Sponsorship | $465K |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $91K |
| Transfer Amortization | $851K |
| Debt Interest | $0 |
| Loan Fees (Out) | $338K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$8.3M |
$8.2M |
$74K |
$16.6M |
| Jun 2027 |
$11.6M |
$6.5M |
$5.0M |
$15.7M |
| May 2027 |
$8.9M |
$7.7M |
$1.3M |
$27.7M |
| Apr 2027 |
$8.5M |
$9.0M |
$-537K |
$25.9M |
| Mar 2027 |
$10.0M |
$6.8M |
$3.2M |
$26.0M |
| Feb 2027 |
$15.6M |
$7.2M |
$8.4M |
$22.3M |
| Jan 2027 |
$9.1M |
$7.2M |
$1.8M |
$13.5M |
| Dec 2026 |
$9.1M |
$6.2M |
$2.9M |
$11.2M |
| Nov 2026 |
$9.6M |
$6.7M |
$2.9M |
$7.8M |
| Oct 2026 |
$8.5M |
$8.1M |
$351K |
$4.4M |
| Sep 2026 |
$25.7M |
$2.6M |
$23.1M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |