Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $106K |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $62K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$-4.8M |
$10.1M |
$-14.9M |
$16.7M |
| Aug 2027 |
$5.7M |
$7.7M |
$-2.0M |
$129.5M |
| Jul 2027 |
$100.5M |
$7.4M |
$93.0M |
$131.4M |
| Jun 2027 |
$15.8M |
$8.3M |
$7.5M |
$38.2M |
| May 2027 |
$6.5M |
$12.1M |
$-5.5M |
$30.7M |
| Apr 2027 |
$7.3M |
$10.5M |
$-3.2M |
$36.2M |
| Mar 2027 |
$8.5M |
$8.8M |
$-301K |
$39.3M |
| Feb 2027 |
$59.6M |
$9.3M |
$50.4M |
$39.5M |
| Jan 2027 |
$7.7M |
$9.9M |
$-2.2M |
$-10.9M |
| Dec 2026 |
$4.2M |
$8.2M |
$-4.0M |
$-8.8M |
| Nov 2026 |
$3.6M |
$8.1M |
$-4.5M |
$-4.8M |
| Oct 2026 |
$3.3M |
$15.9M |
$-12.7M |
$-366K |