Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.8M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $43K |
| Transfer Amortization | $9K |
| Debt Interest | $370K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$7.8M |
$7.7M |
$112K |
$-38.3M |
| Nov 2027 |
$7.8M |
$7.5M |
$318K |
$-38.4M |
| Oct 2027 |
$6.2M |
$9.6M |
$-3.5M |
$-38.8M |
| Sep 2027 |
$5.6M |
$7.9M |
$-2.3M |
$-35.3M |
| Aug 2027 |
$5.6M |
$5.9M |
$-306K |
$-33.0M |
| Jul 2027 |
$5.5M |
$6.3M |
$-784K |
$-32.7M |
| Jun 2027 |
$16.7M |
$6.5M |
$10.2M |
$-31.9M |
| May 2027 |
$6.6M |
$6.9M |
$-382K |
$-42.1M |
| Apr 2027 |
$6.8M |
$9.8M |
$-3.0M |
$-41.8M |
| Mar 2027 |
$6.7M |
$7.2M |
$-531K |
$-38.8M |
| Feb 2027 |
$7.3M |
$7.4M |
$-74K |
$-38.2M |
| Jan 2027 |
$6.7M |
$8.9M |
$-2.1M |
$-38.2M |