Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $68K |
| Sponsorship | $61K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $33K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $57K |
| Transfer Amortization | $514K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$6.8M |
$5.4M |
$1.4M |
$32.5M |
| Nov 2027 |
$6.0M |
$5.6M |
$416K |
$30.6M |
| Oct 2027 |
$6.8M |
$5.2M |
$1.6M |
$29.7M |
| Sep 2027 |
$6.1M |
$5.5M |
$656K |
$27.6M |
| Aug 2027 |
$7.9M |
$3.3M |
$4.6M |
$26.4M |
| Jul 2027 |
$10.6M |
$2.9M |
$7.7M |
$65.8M |
| Jun 2027 |
$15.9M |
$2.8M |
$13.1M |
$59.9M |
| May 2027 |
$7.6M |
$3.3M |
$4.3M |
$46.8M |
| Apr 2027 |
$7.6M |
$2.8M |
$4.8M |
$42.6M |
| Mar 2027 |
$7.6M |
$2.9M |
$4.7M |
$37.7M |
| Feb 2027 |
$7.6M |
$3.0M |
$4.6M |
$33.0M |
| Jan 2027 |
$7.7M |
$2.7M |
$5.0M |
$28.4M |