Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
Expense Breakdown
| Player Wages | $10.1M |
| Staff Wages | $77K |
| Transfer Amortization | $169K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$11.5M |
$12.4M |
$-908K |
$-530K |
| Aug 2027 |
$7.0M |
$10.9M |
$-3.8M |
$79.7M |
| Jul 2027 |
$30.2M |
$9.6M |
$20.6M |
$83.3M |
| Jun 2027 |
$28.6M |
$9.9M |
$18.7M |
$70.8M |
| May 2027 |
$8.0M |
$10.5M |
$-2.5M |
$52.1M |
| Apr 2027 |
$8.9M |
$10.9M |
$-2.0M |
$54.6M |
| Mar 2027 |
$8.1M |
$10.0M |
$-1.9M |
$56.7M |
| Feb 2027 |
$9.5M |
$10.2M |
$-705K |
$58.6M |
| Jan 2027 |
$9.5M |
$9.8M |
$-268K |
$59.3M |
| Dec 2026 |
$7.3M |
$9.6M |
$-2.3M |
$59.5M |
| Nov 2026 |
$3.8M |
$8.5M |
$-4.8M |
$61.8M |
| Oct 2026 |
$3.2M |
$12.9M |
$-9.7M |
$66.6M |