Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $555K |
| Matchday Revenue | $3.3M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $12.8M |
| Staff Wages | $100K |
| Transfer Amortization | $135K |
| Debt Interest | $222K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$10.5M |
$15.9M |
$-5.4M |
$-38.6M |
| Sep 2027 |
$5.0M |
$13.4M |
$-8.4M |
$-33.3M |
| Aug 2027 |
$5.0M |
$10.7M |
$-5.7M |
$-25.1M |
| Jul 2027 |
$5.0M |
$10.6M |
$-5.6M |
$-19.5M |
| Jun 2027 |
$18.0M |
$12.2M |
$5.8M |
$-14.0M |
| May 2027 |
$11.5M |
$18.3M |
$-6.8M |
$-20.0M |
| Apr 2027 |
$7.8M |
$13.9M |
$-6.1M |
$-13.3M |
| Mar 2027 |
$12.7M |
$13.6M |
$-957K |
$-7.4M |
| Feb 2027 |
$23.9M |
$14.0M |
$9.9M |
$-6.6M |
| Jan 2027 |
$12.6M |
$14.8M |
$-2.3M |
$-16.6M |
| Dec 2026 |
$12.5M |
$14.3M |
$-1.9M |
$-14.5M |
| Nov 2026 |
$11.2M |
$14.4M |
$-3.1M |
$-12.8M |