Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $555K |
| Matchday Revenue | $3.8M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $15.8M |
| Staff Wages | $113K |
| Transfer Amortization | $85K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$11.0M |
$18.7M |
$-7.6M |
$3.4M |
| Sep 2027 |
$6.1M |
$18.0M |
$-11.9M |
$11.0M |
| Aug 2027 |
$6.1M |
$15.3M |
$-9.2M |
$22.8M |
| Jul 2027 |
$18.8M |
$16.5M |
$2.3M |
$31.9M |
| Jun 2027 |
$30.3M |
$17.0M |
$13.3M |
$29.5M |
| May 2027 |
$11.6M |
$17.9M |
$-6.3M |
$16.0M |
| Apr 2027 |
$16.8M |
$21.9M |
$-5.1M |
$22.2M |
| Mar 2027 |
$15.9M |
$18.7M |
$-2.8M |
$27.3M |
| Feb 2027 |
$19.3M |
$18.6M |
$717K |
$30.0M |
| Jan 2027 |
$16.8M |
$18.4M |
$-1.6M |
$29.2M |
| Dec 2026 |
$22.4M |
$19.2M |
$3.2M |
$30.7M |
| Nov 2026 |
$14.2M |
$18.1M |
$-3.9M |
$27.5M |