Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $966K |
| Matchday Revenue | $190K |
| Sponsorship | $347K |
| Merchandising | $4.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $62K |
| Transfer Amortization | $73K |
| Debt Interest | $0 |
| Loan Fees (Out) | $690K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$11.7M |
$5.5M |
$6.2M |
$84.2M |
| Jun 2027 |
$20.2M |
$5.2M |
$15.0M |
$81.0M |
| May 2027 |
$12.4M |
$5.4M |
$7.0M |
$65.9M |
| Apr 2027 |
$12.6M |
$5.9M |
$6.8M |
$58.8M |
| Mar 2027 |
$13.0M |
$5.7M |
$7.2M |
$51.9M |
| Feb 2027 |
$14.6M |
$5.3M |
$9.3M |
$44.6M |
| Jan 2027 |
$13.4M |
$5.5M |
$7.9M |
$35.3M |
| Dec 2026 |
$12.8M |
$5.1M |
$7.6M |
$27.3M |
| Nov 2026 |
$12.4M |
$5.5M |
$6.9M |
$19.6M |
| Oct 2026 |
$12.6M |
$8.0M |
$4.6M |
$12.6M |
| Sep 2026 |
$11.7M |
$3.5M |
$8.2M |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |