Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $434K |
| Matchday Revenue | $6K |
| Sponsorship | $34K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $86K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $256K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $173K |
| Facility Maintenance | $815K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.4M |
$5.7M |
$-1.3M |
$78.2M |
| Sep 2027 |
$4.3M |
$5.6M |
$-1.4M |
$79.6M |
| Aug 2027 |
$4.2M |
$3.8M |
$456K |
$80.9M |
| Jul 2027 |
$4.9M |
$3.4M |
$1.5M |
$80.4M |
| Jun 2027 |
$5.2M |
$2.9M |
$2.2M |
$78.9M |
| May 2027 |
$4.2M |
$6.3M |
$-2.1M |
$76.7M |
| Apr 2027 |
$4.3M |
$3.8M |
$432K |
$78.9M |
| Mar 2027 |
$5.7M |
$3.8M |
$1.9M |
$78.4M |
| Feb 2027 |
$4.4M |
$3.7M |
$713K |
$76.6M |
| Jan 2027 |
$4.7M |
$3.7M |
$1.1M |
$75.8M |
| Dec 2026 |
$4.4M |
$3.3M |
$1.1M |
$74.8M |
| Nov 2026 |
$4.3M |
$3.4M |
$880K |
$73.7M |