Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $284K |
| Sponsorship | $224K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $75K |
| Transfer Amortization | $415K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$8.7M |
$5.1M |
$3.6M |
$36.9M |
| Nov 2027 |
$9.2M |
$5.5M |
$3.7M |
$32.9M |
| Oct 2027 |
$9.3M |
$6.4M |
$2.8M |
$28.8M |
| Sep 2027 |
$9.4M |
$5.7M |
$3.7M |
$25.5M |
| Aug 2027 |
$13.0M |
$5.8M |
$7.2M |
$21.4M |
| Jul 2027 |
$8.6M |
$5.5M |
$3.1M |
$16.7M |
| Jun 2027 |
$8.4M |
$5.5M |
$2.9M |
$13.2M |
| May 2027 |
$8.8M |
$5.3M |
$3.5M |
$10.0M |
| Apr 2027 |
$9.9M |
$4.4M |
$5.5M |
$13.8M |
| Mar 2027 |
$8.1M |
$3.7M |
$4.4M |
$46.2M |
| Feb 2027 |
$8.3M |
$3.8M |
$4.5M |
$44.1M |
| Jan 2027 |
$11.3M |
$3.7M |
$7.6M |
$39.6M |