Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.4M |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.9M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $157K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$8.1M |
$10.3M |
$-2.2M |
$-27.4M |
| Nov 2027 |
$7.9M |
$10.0M |
$-2.1M |
$-25.2M |
| Oct 2027 |
$8.0M |
$10.7M |
$-2.7M |
$-23.1M |
| Sep 2027 |
$8.7M |
$10.1M |
$-1.4M |
$-20.4M |
| Aug 2027 |
$9.6M |
$10.3M |
$-767K |
$-19.1M |
| Jul 2027 |
$9.4M |
$10.0M |
$-615K |
$-18.3M |
| Jun 2027 |
$7.5M |
$10.1M |
$-2.7M |
$-17.7M |
| May 2027 |
$6.1M |
$9.1M |
$-2.9M |
$-15.0M |
| Apr 2027 |
$6.1M |
$9.6M |
$-3.5M |
$13.3M |
| Mar 2027 |
$6.2M |
$8.5M |
$-2.4M |
$16.7M |
| Feb 2027 |
$7.7M |
$8.6M |
$-992K |
$19.1M |
| Jan 2027 |
$16.7M |
$9.0M |
$7.7M |
$20.1M |