Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $858K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $137K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$6.4M |
$8.9M |
$-2.4M |
$-24.7M |
| Nov 2027 |
$6.6M |
$7.6M |
$-977K |
$-22.3M |
| Oct 2027 |
$7.0M |
$10.6M |
$-3.6M |
$-21.3M |
| Sep 2027 |
$6.6M |
$7.6M |
$-1.0M |
$-17.8M |
| Aug 2027 |
$6.8M |
$7.5M |
$-700K |
$-16.7M |
| Jul 2027 |
$6.4M |
$7.1M |
$-761K |
$-16.0M |
| Jun 2027 |
$7.0M |
$7.3M |
$-295K |
$-15.3M |
| May 2027 |
$5.7M |
$8.5M |
$-2.7M |
$-15.0M |
| Apr 2027 |
$6.2M |
$7.0M |
$-775K |
$-12.3M |
| Mar 2027 |
$6.3M |
$6.7M |
$-341K |
$-11.5M |
| Feb 2027 |
$6.2M |
$6.4M |
$-119K |
$-11.1M |
| Jan 2027 |
$11.8M |
$6.9M |
$4.9M |
$-11.0M |