Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $789K |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$7.0M |
$8.8M |
$-1.8M |
$8.6M |
| Aug 2027 |
$7.3M |
$9.4M |
$-2.0M |
$10.4M |
| Jul 2027 |
$7.5M |
$9.3M |
$-1.9M |
$12.5M |
| Jun 2027 |
$5.9M |
$9.5M |
$-3.6M |
$14.3M |
| May 2027 |
$8.1M |
$8.6M |
$-496K |
$17.9M |
| Apr 2027 |
$8.1M |
$8.0M |
$106K |
$43.8M |
| Mar 2027 |
$8.6M |
$8.1M |
$473K |
$43.7M |
| Feb 2027 |
$8.6M |
$8.0M |
$571K |
$43.2M |
| Jan 2027 |
$38.1M |
$8.9M |
$29.2M |
$42.6M |
| Dec 2026 |
$9.1M |
$9.0M |
$144K |
$13.4M |
| Nov 2026 |
$7.7M |
$9.0M |
$-1.2M |
$13.3M |
| Oct 2026 |
$9.1M |
$9.6M |
$-500K |
$14.5M |