Income Breakdown
| TV Revenue | $373K |
| TV Placement Bonus | $106K |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $675K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.2M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $40K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $627K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$3.4M |
$2.3M |
$1.1M |
$16.3M |
| Nov 2027 |
$3.4M |
$1.7M |
$1.8M |
$15.2M |
| Oct 2027 |
$3.5M |
$1.8M |
$1.7M |
$13.4M |
| Sep 2027 |
$3.4M |
$2.8M |
$660K |
$11.7M |
| Aug 2027 |
$3.6M |
$2.5M |
$1.0M |
$11.1M |
| Jul 2027 |
$3.6M |
$2.4M |
$1.2M |
$10.0M |
| Jun 2027 |
$3.6M |
$2.6M |
$939K |
$8.8M |
| May 2027 |
$3.7M |
$4.1M |
$-483K |
$7.9M |
| Apr 2027 |
$3.7M |
$2.3M |
$1.4M |
$8.4M |
| Mar 2027 |
$3.6M |
$2.6M |
$1.0M |
$6.9M |
| Feb 2027 |
$4.2M |
$1.7M |
$2.5M |
$17.4M |
| Jan 2027 |
$5.3M |
$1.6M |
$3.7M |
$14.9M |