Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $719K |
| Matchday Revenue | $0 |
| Sponsorship | $82K |
| Merchandising | $973K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $292K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $65K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $809K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$3.9M |
$2.5M |
$1.4M |
$15.9M |
| Nov 2027 |
$3.2M |
$2.5M |
$777K |
$14.5M |
| Oct 2027 |
$3.2M |
$4.6M |
$-1.4M |
$13.7M |
| Sep 2027 |
$3.4M |
$5.1M |
$-1.7M |
$15.0M |
| Aug 2027 |
$3.2M |
$3.2M |
$-16K |
$16.7M |
| Jul 2027 |
$3.1M |
$3.0M |
$127K |
$16.6M |
| Jun 2027 |
$3.0M |
$3.3M |
$-279K |
$16.5M |
| May 2027 |
$3.1M |
$3.4M |
$-309K |
$16.7M |
| Apr 2027 |
$3.2M |
$2.9M |
$339K |
$17.2M |
| Mar 2027 |
$4.6M |
$2.6M |
$2.0M |
$16.8M |
| Feb 2027 |
$3.4M |
$2.6M |
$794K |
$14.8M |
| Jan 2027 |
$4.8M |
$2.7M |
$2.1M |
$13.9M |