Income Breakdown
| TV Revenue | $651K |
| TV Placement Bonus | $381K |
| Matchday Revenue | $0 |
| Sponsorship | $72K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $58K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$6.3M |
$2.3M |
$3.9M |
$71.1M |
| Nov 2027 |
$6.2M |
$2.3M |
$3.9M |
$67.2M |
| Oct 2027 |
$6.2M |
$2.8M |
$3.3M |
$63.3M |
| Sep 2027 |
$6.2M |
$2.5M |
$3.7M |
$60.0M |
| Aug 2027 |
$6.2M |
$2.8M |
$3.5M |
$56.3M |
| Jul 2027 |
$6.2M |
$2.5M |
$3.7M |
$52.8M |
| Jun 2027 |
$6.5M |
$2.6M |
$3.9M |
$49.2M |
| May 2027 |
$6.1M |
$2.5M |
$3.7M |
$45.3M |
| Apr 2027 |
$6.3M |
$2.5M |
$3.8M |
$41.7M |
| Mar 2027 |
$10.6M |
$2.9M |
$7.7M |
$37.8M |
| Feb 2027 |
$6.9M |
$2.4M |
$4.4M |
$31.5M |
| Jan 2027 |
$9.2M |
$2.2M |
$7.0M |
$27.1M |