Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $583K |
| Matchday Revenue | $1.0M |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$8.2M |
$7.9M |
$279K |
$39.5M |
| Jun 2027 |
$59.4M |
$8.1M |
$51.2M |
$39.2M |
| May 2027 |
$6.8M |
$9.4M |
$-2.6M |
$-12.0M |
| Apr 2027 |
$7.9M |
$7.6M |
$360K |
$-9.4M |
| Mar 2027 |
$6.8M |
$7.0M |
$-241K |
$-9.8M |
| Feb 2027 |
$6.1M |
$7.0M |
$-855K |
$11.6M |
| Jan 2027 |
$13.2M |
$6.7M |
$6.6M |
$12.5M |
| Dec 2026 |
$6.3M |
$6.6M |
$-269K |
$5.9M |
| Nov 2026 |
$6.7M |
$6.6M |
$101K |
$6.2M |
| Oct 2026 |
$8.0M |
$11.1M |
$-3.0M |
$6.1M |
| Sep 2026 |
$2.2M |
$3.3M |
$-1.1M |
$9.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |