Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3.3M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $142K |
Expense Breakdown
| Player Wages | $18.3M |
| Staff Wages | $113K |
| Transfer Amortization | $275K |
| Debt Interest | $104K |
| Loan Fees (Out) | $481K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$159.1M |
$21.9M |
$137.2M |
$128.9M |
| Sep 2027 |
$10.5M |
$18.5M |
$-8.0M |
$-8.6M |
| Aug 2027 |
$8.3M |
$16.7M |
$-8.4M |
$-880K |
| Jul 2027 |
$11.5M |
$22.8M |
$-11.3M |
$7.3M |
| Jun 2027 |
$48.5M |
$17.1M |
$31.4M |
$18.2M |
| May 2027 |
$17.9M |
$22.9M |
$-5.0M |
$-13.4M |
| Apr 2027 |
$14.6M |
$24.0M |
$-9.4M |
$-8.7M |
| Mar 2027 |
$17.8M |
$18.5M |
$-723K |
$449K |
| Feb 2027 |
$17.5M |
$16.2M |
$1.3M |
$897K |
| Jan 2027 |
$17.8M |
$15.7M |
$2.2M |
$8.4M |
| Dec 2026 |
$17.7M |
$15.7M |
$2.0M |
$6.1M |
| Nov 2026 |
$13.2M |
$15.9M |
$-2.7M |
$4.0M |