Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $591K |
| Matchday Revenue | $4.5M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $35.2M |
| Staff Wages | $104K |
| Transfer Amortization | $1.1M |
| Debt Interest | $307K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$12.1M |
$39.5M |
$-27.4M |
$-55.6M |
| Sep 2027 |
$29.7M |
$29.0M |
$714K |
$-29.2M |
| Aug 2027 |
$6.5M |
$23.1M |
$-16.7M |
$-31.0M |
| Jul 2027 |
$6.4M |
$22.2M |
$-15.8M |
$-15.4M |
| Jun 2027 |
$38.0M |
$21.9M |
$16.1M |
$-665K |
| May 2027 |
$15.5M |
$38.4M |
$-22.9M |
$-17.8M |
| Apr 2027 |
$19.8M |
$34.8M |
$-15.0M |
$4.0M |
| Mar 2027 |
$21.2M |
$27.0M |
$-5.8M |
$17.9M |
| Feb 2027 |
$18.1M |
$27.5M |
$-9.4M |
$22.7M |
| Jan 2027 |
$20.2M |
$25.3M |
$-5.1M |
$46.8M |
| Dec 2026 |
$23.0M |
$25.9M |
$-2.9M |
$51.1M |
| Nov 2026 |
$23.4M |
$27.2M |
$-3.8M |
$53.3M |