Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $651K |
| Matchday Revenue | $13.9M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $30.2M |
| Staff Wages | $89K |
| Transfer Amortization | $1.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$31.4M |
$36.1M |
$-4.8M |
$38.0M |
| Nov 2027 |
$30.7M |
$34.5M |
$-3.8M |
$41.3M |
| Oct 2027 |
$19.3M |
$33.5M |
$-14.2M |
$43.7M |
| Sep 2027 |
$25.3M |
$33.2M |
$-7.9M |
$56.4M |
| Aug 2027 |
$9.7M |
$25.4M |
$-15.7M |
$62.9M |
| Jul 2027 |
$4.3M |
$20.6M |
$-16.2M |
$77.2M |
| Jun 2027 |
$62.2M |
$22.2M |
$40.1M |
$162.7M |
| May 2027 |
$16.9M |
$27.7M |
$-10.8M |
$122.6M |
| Apr 2027 |
$16.8M |
$35.5M |
$-18.8M |
$133.4M |
| Mar 2027 |
$16.6M |
$27.8M |
$-11.3M |
$152.2M |
| Feb 2027 |
$17.2M |
$27.7M |
$-10.6M |
$163.4M |
| Jan 2027 |
$20.6M |
$27.4M |
$-6.8M |
$174.0M |