Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.4M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $462K |
Expense Breakdown
| Player Wages | $13.0M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $926K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$15.5M |
$16.4M |
$-862K |
$63.8M |
| Sep 2027 |
$25.7M |
$15.7M |
$10.0M |
$64.6M |
| Aug 2027 |
$7.7M |
$11.8M |
$-4.1M |
$54.6M |
| Jul 2027 |
$10.5M |
$13.8M |
$-3.3M |
$58.7M |
| Jun 2027 |
$51.1M |
$17.4M |
$33.7M |
$62.0M |
| May 2027 |
$17.0M |
$19.6M |
$-2.6M |
$28.3M |
| Apr 2027 |
$16.5M |
$15.1M |
$1.5M |
$30.9M |
| Mar 2027 |
$13.7M |
$13.5M |
$171K |
$29.5M |
| Feb 2027 |
$17.0M |
$13.5M |
$3.5M |
$29.3M |
| Jan 2027 |
$16.3M |
$13.5M |
$2.9M |
$25.8M |
| Dec 2026 |
$16.9M |
$16.6M |
$306K |
$22.9M |
| Nov 2026 |
$13.5M |
$16.6M |
$-3.1M |
$22.6M |