Income Breakdown
| TV Revenue | $898K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $794K |
| Sponsorship | $542K |
| Merchandising | $5.2M |
| Domestic Cup Prize | $66K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $84K |
| Transfer Amortization | $73K |
| Debt Interest | $0 |
| Loan Fees (Out) | $326K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2027 |
$7.5M |
$5.2M |
$2.2M |
$27.0M |
| May 2027 |
$6.9M |
$4.4M |
$2.5M |
$24.7M |
| Apr 2027 |
$6.9M |
$3.7M |
$3.3M |
$39.2M |
| Mar 2027 |
$6.9M |
$4.1M |
$2.8M |
$35.9M |
| Feb 2027 |
$7.5M |
$3.8M |
$3.6M |
$33.0M |
| Jan 2027 |
$22.2M |
$4.5M |
$17.7M |
$29.3M |
| Dec 2026 |
$8.2M |
$5.3M |
$2.9M |
$15.4M |
| Nov 2026 |
$7.5M |
$4.9M |
$2.6M |
$12.5M |
| Oct 2026 |
$9.8M |
$5.9M |
$3.9M |
$9.9M |
| Sep 2026 |
$7.6M |
$4.1M |
$3.5M |
$6.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |