Income Breakdown
| TV Revenue | $707K |
| TV Placement Bonus | $170K |
| Matchday Revenue | $205K |
| Sponsorship | $401K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $203K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $76K |
| Transfer Amortization | $129K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$5.4M |
$3.0M |
$2.4M |
$27.0M |
| Nov 2027 |
$5.7M |
$3.0M |
$2.7M |
$24.5M |
| Oct 2027 |
$5.3M |
$5.3M |
$6K |
$21.7M |
| Sep 2027 |
$5.6M |
$3.2M |
$2.3M |
$21.6M |
| Aug 2027 |
$5.2M |
$2.6M |
$2.6M |
$29.2M |
| Jul 2027 |
$5.7M |
$3.4M |
$2.3M |
$26.7M |
| Jun 2027 |
$5.6M |
$2.5M |
$3.1M |
$24.3M |
| May 2027 |
$5.7M |
$3.4M |
$2.3M |
$26.8M |
| Apr 2027 |
$5.8M |
$2.7M |
$3.1M |
$24.5M |
| Mar 2027 |
$5.6M |
$3.0M |
$2.6M |
$21.4M |
| Feb 2027 |
$5.7M |
$4.3M |
$1.4M |
$18.8M |
| Jan 2027 |
$5.6M |
$2.8M |
$2.9M |
$17.4M |