Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.8M |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.1M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$8.8M |
$9.5M |
$-677K |
$9.4M |
| Jun 2027 |
$8.4M |
$9.5M |
$-1.1M |
$10.0M |
| May 2027 |
$7.0M |
$10.2M |
$-3.3M |
$11.1M |
| Apr 2027 |
$6.8M |
$8.9M |
$-2.1M |
$14.4M |
| Mar 2027 |
$6.9M |
$8.9M |
$-2.0M |
$16.5M |
| Feb 2027 |
$7.5M |
$8.8M |
$-1.3M |
$18.5M |
| Jan 2027 |
$22.1M |
$8.6M |
$13.4M |
$19.8M |
| Dec 2026 |
$9.7M |
$8.7M |
$1.1M |
$6.4M |
| Nov 2026 |
$10.5M |
$9.0M |
$1.5M |
$5.3M |
| Oct 2026 |
$5.6M |
$10.4M |
$-4.7M |
$3.8M |
| Sep 2026 |
$3.4M |
$3.8M |
$-378K |
$8.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |