Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $830K |
| Matchday Revenue | $0 |
| Sponsorship | $267K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $92K |
| Transfer Amortization | $44K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$8.8M |
$4.7M |
$4.1M |
$32.6M |
| Nov 2027 |
$9.2M |
$4.9M |
$4.3M |
$28.4M |
| Oct 2027 |
$9.5M |
$5.8M |
$3.6M |
$24.1M |
| Sep 2027 |
$10.5M |
$5.1M |
$5.4M |
$20.4M |
| Aug 2027 |
$9.9M |
$5.3M |
$4.7M |
$15.0M |
| Jul 2027 |
$10.5M |
$5.1M |
$5.4M |
$10.3M |
| Jun 2027 |
$9.9M |
$5.1M |
$4.7M |
$4.9M |
| May 2027 |
$10.3M |
$5.4M |
$4.9M |
$90K |
| Apr 2027 |
$14.6M |
$5.3M |
$9.4M |
$-4.9M |
| Mar 2027 |
$9.3M |
$4.4M |
$4.9M |
$60.1M |
| Feb 2027 |
$9.3M |
$4.4M |
$4.9M |
$55.2M |
| Jan 2027 |
$12.5M |
$4.9M |
$7.6M |
$50.3M |