Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $589K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$5.5M |
$7.5M |
$-2.0M |
$29.2M |
| Nov 2027 |
$6.0M |
$7.0M |
$-1.0M |
$31.2M |
| Oct 2027 |
$5.8M |
$7.6M |
$-1.8M |
$32.2M |
| Sep 2027 |
$5.7M |
$6.7M |
$-1.0M |
$34.0M |
| Aug 2027 |
$5.9M |
$6.9M |
$-1.0M |
$35.1M |
| Jul 2027 |
$5.4M |
$6.7M |
$-1.3M |
$36.1M |
| Jun 2027 |
$45.6M |
$6.8M |
$38.8M |
$37.3M |
| May 2027 |
$5.3M |
$7.6M |
$-2.3M |
$-1.5M |
| Apr 2027 |
$5.8M |
$6.4M |
$-525K |
$808K |
| Mar 2027 |
$6.0M |
$6.2M |
$-238K |
$1.3M |
| Feb 2027 |
$5.9M |
$6.3M |
$-350K |
$1.6M |
| Jan 2027 |
$11.9M |
$6.2M |
$5.7M |
$1.9M |