Income Breakdown
| TV Revenue | $898K |
| TV Placement Bonus | $296K |
| Matchday Revenue | $976K |
| Sponsorship | $511K |
| Merchandising | $7.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $73K |
| Transfer Amortization | $537K |
| Debt Interest | $0 |
| Loan Fees (Out) | $370K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$11.3M |
$6.6M |
$4.6M |
$50.0M |
| Jun 2027 |
$15.1M |
$4.9M |
$10.2M |
$46.7M |
| May 2027 |
$10.4M |
$5.6M |
$4.8M |
$50.2M |
| Apr 2027 |
$11.7M |
$6.3M |
$5.4M |
$45.2M |
| Mar 2027 |
$13.3M |
$5.1M |
$8.2M |
$39.5M |
| Feb 2027 |
$12.3M |
$5.1M |
$7.3M |
$31.0M |
| Jan 2027 |
$10.8M |
$4.5M |
$6.3M |
$23.5M |
| Dec 2026 |
$11.3M |
$4.5M |
$6.8M |
$16.9M |
| Nov 2026 |
$11.0M |
$4.3M |
$6.7M |
$9.9M |
| Oct 2026 |
$11.4M |
$5.8M |
$5.6M |
$2.9M |
| Sep 2026 |
$9.9M |
$8.5M |
$1.4M |
$-3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |