Income Breakdown
| TV Revenue | $683K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $104K |
| Sponsorship | $367K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $80K |
| Transfer Amortization | $127K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $911K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$4.3M |
$3.9M |
$434K |
$29.7M |
| Nov 2027 |
$4.4M |
$3.9M |
$421K |
$29.1M |
| Oct 2027 |
$4.5M |
$3.4M |
$1.1M |
$28.6M |
| Sep 2027 |
$4.5M |
$3.7M |
$813K |
$27.4M |
| Aug 2027 |
$4.5M |
$2.6M |
$1.9M |
$26.4M |
| Jul 2027 |
$4.8M |
$2.4M |
$2.4M |
$27.4M |
| Jun 2027 |
$5.8M |
$2.5M |
$3.3M |
$28.3M |
| May 2027 |
$4.6M |
$3.1M |
$1.4M |
$25.0M |
| Apr 2027 |
$4.7M |
$2.7M |
$2.0M |
$23.6M |
| Mar 2027 |
$4.7M |
$2.7M |
$2.0M |
$21.5M |
| Feb 2027 |
$4.8M |
$2.6M |
$2.2M |
$19.5M |
| Jan 2027 |
$4.9M |
$2.8M |
$2.1M |
$17.3M |