Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $9K |
| Sponsorship | $56K |
| Merchandising | $632K |
| Domestic Cup Prize | $271K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $120K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $44K |
| Transfer Amortization | $61K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $818K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$5.8M |
$2.5M |
$3.3M |
$38.2M |
| Nov 2027 |
$5.7M |
$2.7M |
$3.1M |
$34.8M |
| Oct 2027 |
$5.6M |
$7.3M |
$-1.7M |
$31.7M |
| Sep 2027 |
$6.7M |
$3.3M |
$3.4M |
$33.4M |
| Aug 2027 |
$7.4M |
$2.5M |
$4.9M |
$29.9M |
| Jul 2027 |
$4.7M |
$2.3M |
$2.4M |
$25.4M |
| Jun 2027 |
$5.9M |
$2.3M |
$3.6M |
$23.0M |
| May 2027 |
$4.7M |
$2.7M |
$2.1M |
$19.3M |
| Apr 2027 |
$4.7M |
$3.2M |
$1.5M |
$17.2M |
| Mar 2027 |
$4.7M |
$2.2M |
$2.5M |
$15.6M |
| Feb 2027 |
$4.8M |
$2.3M |
$2.4M |
$16.0M |
| Jan 2027 |
$5.2M |
$2.1M |
$3.0M |
$13.6M |