Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $346K |
| Matchday Revenue | $870K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $84K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$7.1M |
$5.6M |
$1.5M |
$75.3M |
| Aug 2027 |
$37.3M |
$5.3M |
$32.0M |
$73.8M |
| Jul 2027 |
$4.5M |
$5.1M |
$-632K |
$41.8M |
| Jun 2027 |
$3.8M |
$5.3M |
$-1.5M |
$42.4M |
| May 2027 |
$3.1M |
$6.4M |
$-3.3M |
$43.8M |
| Apr 2027 |
$8.1M |
$4.2M |
$3.9M |
$78.1M |
| Mar 2027 |
$8.0M |
$4.1M |
$3.9M |
$74.2M |
| Feb 2027 |
$5.0M |
$4.0M |
$1.1M |
$70.3M |
| Jan 2027 |
$11.3M |
$4.0M |
$7.3M |
$69.2M |
| Dec 2026 |
$18.5M |
$3.8M |
$14.7M |
$61.8M |
| Nov 2026 |
$12.2M |
$4.0M |
$8.1M |
$47.1M |
| Oct 2026 |
$9.6M |
$4.7M |
$4.9M |
$39.0M |