Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $478K |
| Matchday Revenue | $0 |
| Sponsorship | $64K |
| Merchandising | $996K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $32K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$5.6M |
$2.8M |
$2.8M |
$41.0M |
| Nov 2027 |
$5.6M |
$2.7M |
$2.9M |
$38.2M |
| Oct 2027 |
$7.1M |
$3.2M |
$3.9M |
$35.3M |
| Sep 2027 |
$6.0M |
$3.7M |
$2.4M |
$31.4M |
| Aug 2027 |
$6.0M |
$3.0M |
$2.9M |
$29.0M |
| Jul 2027 |
$6.8M |
$3.1M |
$3.7M |
$26.1M |
| Jun 2027 |
$6.5M |
$3.2M |
$3.3M |
$22.3M |
| May 2027 |
$6.3M |
$3.1M |
$3.2M |
$19.0M |
| Apr 2027 |
$7.2M |
$3.3M |
$3.9M |
$15.8M |
| Mar 2027 |
$5.8M |
$2.9M |
$2.9M |
$11.9M |
| Feb 2027 |
$5.8M |
$2.8M |
$3.0M |
$22.8M |
| Jan 2027 |
$7.7M |
$2.6M |
$5.1M |
$19.8M |