Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $368K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$6.4M |
$9.7M |
$-3.3M |
$46.3M |
| Jun 2027 |
$7.5M |
$10.0M |
$-2.4M |
$49.6M |
| May 2027 |
$8.6M |
$11.3M |
$-2.7M |
$52.0M |
| Apr 2027 |
$10.0M |
$10.0M |
$-77K |
$54.7M |
| Mar 2027 |
$65.3M |
$9.6M |
$55.7M |
$54.8M |
| Feb 2027 |
$5.8M |
$8.7M |
$-2.9M |
$-907K |
| Jan 2027 |
$11.3M |
$8.8M |
$2.5M |
$2.0M |
| Dec 2026 |
$9.6M |
$8.9M |
$635K |
$-451K |
| Nov 2026 |
$6.2M |
$7.7M |
$-1.5M |
$-1.1M |
| Oct 2026 |
$4.4M |
$9.6M |
$-5.2M |
$464K |
| Sep 2026 |
$3.7M |
$3.1M |
$620K |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |