Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $725K |
| Matchday Revenue | $2.4M |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $10.0M |
| Staff Wages | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$84.7M |
$12.8M |
$71.9M |
$121.4M |
| Sep 2027 |
$16.3M |
$11.0M |
$5.3M |
$49.5M |
| Aug 2027 |
$11.2M |
$10.7M |
$514K |
$44.2M |
| Jul 2027 |
$13.8M |
$10.5M |
$3.3M |
$43.7M |
| Jun 2027 |
$9.9M |
$10.7M |
$-754K |
$40.4M |
| May 2027 |
$8.8M |
$11.9M |
$-3.1M |
$41.2M |
| Apr 2027 |
$8.9M |
$8.6M |
$268K |
$44.3M |
| Mar 2027 |
$8.8M |
$8.4M |
$320K |
$44.0M |
| Feb 2027 |
$9.1M |
$8.6M |
$445K |
$43.7M |
| Jan 2027 |
$28.7M |
$9.1M |
$19.6M |
$43.2M |
| Dec 2026 |
$9.9M |
$9.1M |
$735K |
$23.6M |
| Nov 2026 |
$9.1M |
$9.2M |
$-154K |
$22.9M |