Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $10.3M |
| Staff Wages | $66K |
| Transfer Amortization | $207K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$6.8M |
$12.5M |
$-5.7M |
$8.0M |
| Aug 2027 |
$6.4M |
$9.7M |
$-3.4M |
$13.4M |
| Jul 2027 |
$46.5M |
$8.8M |
$37.7M |
$16.6M |
| Jun 2027 |
$18.8M |
$9.1M |
$9.7M |
$-21.3M |
| May 2027 |
$7.6M |
$12.5M |
$-4.9M |
$-31.3M |
| Apr 2027 |
$8.7M |
$12.0M |
$-3.3M |
$-26.6M |
| Mar 2027 |
$9.7M |
$11.3M |
$-1.6M |
$-23.5M |
| Feb 2027 |
$8.4M |
$10.8M |
$-2.4M |
$-22.1M |
| Jan 2027 |
$9.7M |
$11.5M |
$-1.9M |
$-19.4M |
| Dec 2026 |
$9.3M |
$11.0M |
$-1.7M |
$-17.8M |
| Nov 2026 |
$9.5M |
$11.5M |
$-2.0M |
$-16.3M |
| Oct 2026 |
$2.8M |
$18.4M |
$-15.6M |
$-14.5M |