Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $660K |
| Matchday Revenue | $1.0M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $12.5M |
| Staff Wages | $66K |
| Transfer Amortization | $75K |
| Debt Interest | $0 |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$9.4M |
$15.1M |
$-5.7M |
$50.5M |
| Sep 2027 |
$6.9M |
$14.3M |
$-7.4M |
$56.1M |
| Aug 2027 |
$7.0M |
$12.1M |
$-5.1M |
$63.4M |
| Jul 2027 |
$7.7M |
$11.0M |
$-3.3M |
$68.4M |
| Jun 2027 |
$33.4M |
$12.4M |
$21.1M |
$71.7M |
| May 2027 |
$92.1M |
$18.6M |
$73.5M |
$50.5M |
| Apr 2027 |
$8.5M |
$17.7M |
$-9.2M |
$-23.1M |
| Mar 2027 |
$8.4M |
$13.2M |
$-4.8M |
$-13.9M |
| Feb 2027 |
$9.1M |
$12.0M |
$-2.8M |
$-9.2M |
| Jan 2027 |
$9.0M |
$11.8M |
$-2.8M |
$-2.8M |
| Dec 2026 |
$9.5M |
$11.6M |
$-2.1M |
$64K |
| Nov 2026 |
$4.8M |
$10.7M |
$-5.9M |
$2.1M |