Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $780K |
| Matchday Revenue | $169K |
| Sponsorship | $241K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $526K |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $89K |
| Transfer Amortization | $99K |
| Debt Interest | $0 |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$9.4M |
$4.1M |
$5.3M |
$55.8M |
| Nov 2027 |
$7.1M |
$4.2M |
$2.8M |
$50.3M |
| Oct 2027 |
$6.9M |
$3.8M |
$3.2M |
$47.4M |
| Sep 2027 |
$8.2M |
$4.2M |
$4.0M |
$44.1M |
| Aug 2027 |
$8.6M |
$4.4M |
$4.2M |
$40.2M |
| Jul 2027 |
$8.0M |
$3.8M |
$4.2M |
$35.9M |
| Jun 2027 |
$7.8M |
$4.1M |
$3.7M |
$31.6M |
| May 2027 |
$7.6M |
$4.6M |
$3.0M |
$27.8M |
| Apr 2027 |
$7.3M |
$3.3M |
$4.0M |
$40.1M |
| Mar 2027 |
$7.4M |
$3.4M |
$4.0M |
$37.3M |
| Feb 2027 |
$7.3M |
$3.1M |
$4.2M |
$33.2M |
| Jan 2027 |
$7.5M |
$3.1M |
$4.4M |
$28.9M |