Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $269K |
| Sponsorship | $478K |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.1M |
| Staff Wages | $75K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$15.5M |
$9.6M |
$5.9M |
$68.4M |
| May 2027 |
$15.5M |
$9.8M |
$5.7M |
$62.5M |
| Apr 2027 |
$14.9M |
$9.7M |
$5.2M |
$56.8M |
| Mar 2027 |
$13.0M |
$9.3M |
$3.7M |
$51.6M |
| Feb 2027 |
$13.7M |
$10.4M |
$3.3M |
$62.0M |
| Jan 2027 |
$25.5M |
$7.9M |
$17.6M |
$58.6M |
| Dec 2026 |
$14.5M |
$5.9M |
$8.6M |
$41.9M |
| Nov 2026 |
$14.1M |
$6.4M |
$7.7M |
$33.3M |
| Oct 2026 |
$15.9M |
$8.6M |
$7.4M |
$25.7M |
| Sep 2026 |
$15.5M |
$4.8M |
$10.7M |
$18.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |