Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $608K |
| Matchday Revenue | $0 |
| Sponsorship | $55K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $66K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $48K |
| Transfer Amortization | $90K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $969K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$7.3M |
$3.8M |
$3.5M |
$27.4M |
| Jun 2027 |
$8.7M |
$3.2M |
$5.5M |
$23.8M |
| May 2027 |
$5.9M |
$4.1M |
$1.8M |
$22.6M |
| Apr 2027 |
$5.9M |
$4.7M |
$1.2M |
$20.8M |
| Mar 2027 |
$6.0M |
$3.3M |
$2.7M |
$19.6M |
| Feb 2027 |
$6.5M |
$4.1M |
$2.4M |
$16.8M |
| Jan 2027 |
$6.1M |
$3.3M |
$2.8M |
$14.5M |
| Dec 2026 |
$6.1M |
$3.3M |
$2.9M |
$11.7M |
| Nov 2026 |
$5.9M |
$3.3M |
$2.6M |
$8.8M |
| Oct 2026 |
$6.2M |
$5.5M |
$656K |
$6.2M |
| Sep 2026 |
$7.4M |
$2.7M |
$4.7M |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |