Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4.9M |
Expense Breakdown
| Player Wages | $12.7M |
| Staff Wages | $83K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$11.3M |
$15.1M |
$-3.8M |
$171.1M |
| Jun 2027 |
$33.9M |
$13.8M |
$20.1M |
$173.9M |
| May 2027 |
$6.5M |
$14.5M |
$-8.0M |
$152.8M |
| Apr 2027 |
$6.1M |
$16.0M |
$-9.9M |
$159.8M |
| Mar 2027 |
$7.8M |
$15.3M |
$-7.5M |
$168.7M |
| Feb 2027 |
$5.5M |
$19.8M |
$-14.3M |
$175.1M |
| Jan 2027 |
$7.2M |
$15.6M |
$-8.4M |
$188.4M |
| Dec 2026 |
$5.5M |
$15.0M |
$-9.5M |
$195.8M |
| Nov 2026 |
$5.2M |
$15.1M |
$-9.9M |
$204.3M |
| Oct 2026 |
$39.5M |
$16.8M |
$22.6M |
$213.2M |
| Sep 2026 |
$53.2M |
$17.7M |
$35.6M |
$189.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$203.2M |