Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.4M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $55K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$43.9M |
$5.3M |
$38.6M |
$47.1M |
| Jun 2027 |
$4.0M |
$5.3M |
$-1.2M |
$8.5M |
| May 2027 |
$4.1M |
$6.2M |
$-2.2M |
$9.7M |
| Apr 2027 |
$4.0M |
$5.7M |
$-1.8M |
$11.8M |
| Mar 2027 |
$4.6M |
$5.8M |
$-1.2M |
$13.5M |
| Feb 2027 |
$4.4M |
$6.0M |
$-1.6M |
$14.7M |
| Jan 2027 |
$4.5M |
$5.7M |
$-1.2M |
$16.2M |
| Dec 2026 |
$5.0M |
$5.6M |
$-604K |
$17.4M |
| Nov 2026 |
$5.8M |
$6.2M |
$-325K |
$17.9M |
| Oct 2026 |
$2.8M |
$11.8M |
$-9.0M |
$18.2M |
| Sep 2026 |
$1.3M |
$5.8M |
$-4.5M |
$27.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$33.0M |