Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $513K |
| Matchday Revenue | $109K |
| Sponsorship | $3K |
| Merchandising | $158K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $19K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $539K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$3.2M |
$1.7M |
$1.6M |
$16.4M |
| Nov 2027 |
$3.0M |
$1.6M |
$1.4M |
$14.8M |
| Oct 2027 |
$3.2M |
$1.5M |
$1.7M |
$13.3M |
| Sep 2027 |
$3.1M |
$1.3M |
$1.8M |
$23.1M |
| Aug 2027 |
$3.1M |
$1.1M |
$2.0M |
$21.3M |
| Jul 2027 |
$3.3M |
$1.1M |
$2.2M |
$19.4M |
| Jun 2027 |
$3.0M |
$1.1M |
$1.9M |
$17.1M |
| May 2027 |
$3.1M |
$1.6M |
$1.5M |
$15.2M |
| Apr 2027 |
$3.1M |
$1.4M |
$1.7M |
$13.6M |
| Mar 2027 |
$3.2M |
$1.6M |
$1.6M |
$12.0M |
| Feb 2027 |
$3.0M |
$1.6M |
$1.4M |
$10.4M |
| Jan 2027 |
$3.0M |
$1.5M |
$1.5M |
$9.0M |