Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $9K |
| Sponsorship | $55K |
| Merchandising | $603K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $37K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $959K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$5.8M |
$3.3M |
$2.5M |
$37.7M |
| Nov 2027 |
$5.7M |
$3.0M |
$2.7M |
$35.3M |
| Oct 2027 |
$5.8M |
$3.1M |
$2.7M |
$32.6M |
| Sep 2027 |
$5.6M |
$3.7M |
$2.0M |
$29.9M |
| Aug 2027 |
$5.7M |
$2.7M |
$3.0M |
$27.9M |
| Jul 2027 |
$5.7M |
$2.4M |
$3.3M |
$33.4M |
| Jun 2027 |
$7.9M |
$2.4M |
$5.5M |
$30.8M |
| May 2027 |
$5.4M |
$3.7M |
$1.7M |
$25.2M |
| Apr 2027 |
$5.5M |
$2.5M |
$2.9M |
$23.5M |
| Mar 2027 |
$6.1M |
$2.9M |
$3.2M |
$20.6M |
| Feb 2027 |
$8.0M |
$3.3M |
$4.7M |
$17.4M |
| Jan 2027 |
$5.5M |
$3.3M |
$2.3M |
$12.8M |