Income Breakdown
| TV Revenue | $6.5M |
| 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 | $8.1M |
| Staff Wages | $90K |
| Transfer Amortization | $148K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$5.6M |
$10.4M |
$-4.7M |
$76.5M |
| Aug 2027 |
$6.9M |
$8.7M |
$-1.9M |
$81.1M |
| Jul 2027 |
$6.9M |
$8.7M |
$-1.8M |
$82.9M |
| Jun 2027 |
$101.6M |
$9.2M |
$92.4M |
$84.5M |
| May 2027 |
$9.1M |
$12.3M |
$-3.2M |
$-8.0M |
| Apr 2027 |
$9.5M |
$11.1M |
$-1.6M |
$-5.0M |
| Mar 2027 |
$9.7M |
$10.6M |
$-886K |
$-3.6M |
| Feb 2027 |
$16.2M |
$10.9M |
$5.3M |
$-2.8M |
| Jan 2027 |
$9.7M |
$11.0M |
$-1.3M |
$-8.3M |
| Dec 2026 |
$10.1M |
$10.8M |
$-639K |
$-7.1M |
| Nov 2026 |
$4.2M |
$9.3M |
$-5.2M |
$-6.6M |
| Oct 2026 |
$2.7M |
$16.3M |
$-13.7M |
$-1.6M |