Income Breakdown
| TV Revenue | $76K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $346K |
| Sponsorship | $96K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $74K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $57K |
| Transfer Amortization | $110K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $579K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.8M |
$3.7M |
$-910K |
$8.0M |
| Sep 2027 |
$2.5M |
$2.3M |
$197K |
$8.8M |
| Aug 2027 |
$2.7M |
$2.3M |
$390K |
$8.5M |
| Jul 2027 |
$2.6M |
$2.6M |
$44K |
$8.6M |
| Jun 2027 |
$3.2M |
$1.7M |
$1.5M |
$13.3M |
| May 2027 |
$3.1M |
$2.3M |
$771K |
$11.9M |
| Apr 2027 |
$3.3M |
$2.0M |
$1.3M |
$11.1M |
| Mar 2027 |
$3.7M |
$3.5M |
$204K |
$9.8M |
| Feb 2027 |
$3.4M |
$1.9M |
$1.4M |
$9.6M |
| Jan 2027 |
$3.1M |
$1.9M |
$1.2M |
$8.1M |
| Dec 2026 |
$3.4M |
$1.8M |
$1.6M |
$6.9M |
| Nov 2026 |
$3.4M |
$1.8M |
$1.6M |
$5.4M |