Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $862K |
| Matchday Revenue | $2.8M |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $110K |
| Transfer Amortization | $0 |
| Debt Interest | $148K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$9.0M |
$10.2M |
$-1.2M |
$-26.4M |
| Nov 2027 |
$7.7M |
$9.7M |
$-2.0M |
$-25.2M |
| Oct 2027 |
$6.6M |
$12.6M |
$-6.0M |
$-23.2M |
| Sep 2027 |
$6.7M |
$12.4M |
$-5.7M |
$-17.2M |
| Aug 2027 |
$3.9M |
$7.7M |
$-3.8M |
$-11.5M |
| Jul 2027 |
$3.9M |
$6.9M |
$-3.0M |
$-7.7M |
| Jun 2027 |
$9.5M |
$6.9M |
$2.5M |
$-4.7M |
| May 2027 |
$4.4M |
$9.9M |
$-5.4M |
$-7.3M |
| Apr 2027 |
$5.1M |
$7.3M |
$-2.2M |
$-1.8M |
| Mar 2027 |
$5.2M |
$8.1M |
$-2.9M |
$382K |
| Feb 2027 |
$4.9M |
$9.0M |
$-4.1M |
$3.2M |
| Jan 2027 |
$5.0M |
$8.5M |
$-3.5M |
$7.3M |