Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $656K |
| Matchday Revenue | $1.6M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $73K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.5M |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$105.9M |
$12.1M |
$93.9M |
$206.1M |
| Jun 2027 |
$50.1M |
$10.8M |
$39.3M |
$112.3M |
| May 2027 |
$14.8M |
$12.9M |
$2.0M |
$72.9M |
| Apr 2027 |
$13.0M |
$15.4M |
$-2.4M |
$71.0M |
| Mar 2027 |
$16.1M |
$12.8M |
$3.3M |
$73.4M |
| Feb 2027 |
$12.7M |
$12.3M |
$369K |
$70.1M |
| Jan 2027 |
$14.4M |
$11.8M |
$2.6M |
$69.7M |
| Dec 2026 |
$12.8M |
$11.7M |
$1.2M |
$67.1M |
| Nov 2026 |
$10.4M |
$11.3M |
$-902K |
$66.0M |
| Oct 2026 |
$7.7M |
$14.9M |
$-7.1M |
$66.9M |
| Sep 2026 |
$12.0M |
$10.9M |
$1.1M |
$74.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$114.3M |