Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5.6M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $18.0M |
| Staff Wages | $75K |
| Transfer Amortization | $2.1M |
| Debt Interest | $558K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$11.5M |
$23.5M |
$-12.0M |
$-96.3M |
| Nov 2027 |
$11.0M |
$22.1M |
$-11.1M |
$-86.3M |
| Oct 2027 |
$8.5M |
$27.1M |
$-18.5M |
$-77.3M |
| Sep 2027 |
$-10.5M |
$18.6M |
$-29.0M |
$-60.8M |
| Aug 2027 |
$163.4M |
$20.8M |
$142.6M |
$161.0M |
| Jul 2027 |
$6.4M |
$14.8M |
$-8.4M |
$18.1M |
| Jun 2027 |
$27.7M |
$15.6M |
$12.0M |
$26.2M |
| May 2027 |
$10.6M |
$18.2M |
$-7.7M |
$13.9M |
| Apr 2027 |
$11.0M |
$21.5M |
$-10.5M |
$21.2M |
| Mar 2027 |
$18.1M |
$18.2M |
$-116K |
$31.4M |
| Feb 2027 |
$14.9M |
$17.7M |
$-2.8M |
$31.2M |
| Jan 2027 |
$12.1M |
$17.6M |
$-5.5M |
$33.6M |