Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7.6M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$13.9M |
$11.3M |
$2.6M |
$65.3M |
| Nov 2027 |
$11.4M |
$9.2M |
$2.2M |
$62.7M |
| Oct 2027 |
$8.5M |
$10.1M |
$-1.6M |
$60.5M |
| Sep 2027 |
$6.4M |
$9.0M |
$-2.7M |
$62.1M |
| Aug 2027 |
$6.4M |
$7.4M |
$-974K |
$64.8M |
| Jul 2027 |
$6.4M |
$7.6M |
$-1.2M |
$65.8M |
| Jun 2027 |
$23.6M |
$8.0M |
$15.6M |
$67.0M |
| May 2027 |
$12.8M |
$11.5M |
$1.3M |
$51.4M |
| Apr 2027 |
$9.2M |
$8.5M |
$693K |
$50.1M |
| Mar 2027 |
$14.0M |
$9.3M |
$4.6M |
$49.4M |
| Feb 2027 |
$11.3M |
$9.0M |
$2.3M |
$44.8M |
| Jan 2027 |
$12.1M |
$9.0M |
$3.1M |
$42.5M |