Income Breakdown
| TV Revenue | $76K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $354K |
| Sponsorship | $90K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $58K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $406K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $58K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.3M |
| Facility Maintenance | $669K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.7M |
$5.6M |
$-1.9M |
$5.4M |
| Sep 2027 |
$3.8M |
$2.8M |
$1.0M |
$7.3M |
| Aug 2027 |
$2.9M |
$2.2M |
$687K |
$8.8M |
| Jul 2027 |
$2.9M |
$3.3M |
$-377K |
$8.1M |
| Jun 2027 |
$3.5M |
$2.5M |
$1.1M |
$8.8M |
| May 2027 |
$3.2M |
$2.7M |
$471K |
$7.8M |
| Apr 2027 |
$3.5M |
$2.7M |
$847K |
$7.3M |
| Mar 2027 |
$3.8M |
$3.1M |
$722K |
$6.4M |
| Feb 2027 |
$4.1M |
$3.2M |
$943K |
$5.7M |
| Jan 2027 |
$3.6M |
$3.2M |
$467K |
$4.8M |
| Dec 2026 |
$3.6M |
$2.5M |
$1.1M |
$4.3M |
| Nov 2026 |
$3.6M |
$3.0M |
$624K |
$3.2M |