Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4.0M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $13.8M |
| Staff Wages | $88K |
| Transfer Amortization | $358K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.3M |
$16.8M |
$-6.5M |
$18.5M |
| Oct 2027 |
$8.4M |
$16.6M |
$-8.2M |
$24.6M |
| Sep 2027 |
$57.0M |
$22.2M |
$34.8M |
$32.4M |
| Aug 2027 |
$7.4M |
$17.8M |
$-10.4M |
$-2.7M |
| Jul 2027 |
$9.5M |
$14.1M |
$-4.6M |
$7.3M |
| Jun 2027 |
$41.8M |
$15.2M |
$26.5M |
$17.6M |
| May 2027 |
$8.3M |
$15.6M |
$-7.4M |
$-9.2M |
| Apr 2027 |
$10.2M |
$17.5M |
$-7.3M |
$-2.1M |
| Mar 2027 |
$13.3M |
$16.4M |
$-3.1M |
$5.0M |
| Feb 2027 |
$39.3M |
$17.0M |
$22.3M |
$7.8M |
| Jan 2027 |
$14.7M |
$16.8M |
$-2.1M |
$-14.7M |
| Dec 2026 |
$12.7M |
$16.2M |
$-3.5M |
$-12.8M |