Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$34.7M |
$5.0M |
$29.7M |
$41.7M |
| Aug 2027 |
$4.5M |
$5.4M |
$-892K |
$12.0M |
| Jul 2027 |
$3.9M |
$5.2M |
$-1.3M |
$12.9M |
| Jun 2027 |
$4.1M |
$5.4M |
$-1.3M |
$14.2M |
| May 2027 |
$5.0M |
$5.3M |
$-303K |
$15.5M |
| Apr 2027 |
$4.5M |
$5.3M |
$-817K |
$15.8M |
| Mar 2027 |
$10.4M |
$5.3M |
$5.1M |
$16.6M |
| Feb 2027 |
$5.2M |
$5.3M |
$-112K |
$11.5M |
| Jan 2027 |
$9.9M |
$5.3M |
$4.6M |
$11.6M |
| Dec 2026 |
$5.9M |
$5.3M |
$637K |
$7.0M |
| Nov 2026 |
$5.4M |
$5.5M |
$-41K |
$6.4M |
| Oct 2026 |
$2.4M |
$9.1M |
$-6.7M |
$6.4M |