Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $981K |
| Matchday Revenue | $10K |
| Sponsorship | $253K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $77K |
| Transfer Amortization | $566K |
| Debt Interest | $0 |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$7.0M |
$6.4M |
$536K |
$28.1M |
| Nov 2027 |
$7.3M |
$5.8M |
$1.5M |
$27.0M |
| Oct 2027 |
$7.1M |
$6.5M |
$588K |
$25.0M |
| Sep 2027 |
$9.9M |
$5.2M |
$4.7M |
$23.8M |
| Aug 2027 |
$8.0M |
$4.6M |
$3.3M |
$18.5M |
| Jul 2027 |
$6.9M |
$3.5M |
$3.4M |
$14.6M |
| Jun 2027 |
$10.1M |
$3.4M |
$6.7M |
$29.5M |
| May 2027 |
$7.1M |
$6.9M |
$197K |
$22.5M |
| Apr 2027 |
$7.1M |
$4.5M |
$2.5M |
$22.1M |
| Mar 2027 |
$7.2M |
$3.7M |
$3.4M |
$19.3M |
| Feb 2027 |
$7.8M |
$4.1M |
$3.8M |
$15.7M |
| Jan 2027 |
$7.5M |
$3.7M |
$3.8M |
$11.8M |