Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $286K |
| Matchday Revenue | $38K |
| Sponsorship | $149K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $76K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $79K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $39K |
| Transfer Amortization | $346K |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $786K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.0M |
$7.9M |
$-3.9M |
$52.5M |
| Sep 2027 |
$3.9M |
$5.3M |
$-1.4M |
$56.1M |
| Aug 2027 |
$3.9M |
$3.4M |
$415K |
$57.1M |
| Jul 2027 |
$4.5M |
$2.8M |
$1.7M |
$60.6M |
| Jun 2027 |
$4.8M |
$3.1M |
$1.7M |
$68.8M |
| May 2027 |
$4.0M |
$4.9M |
$-954K |
$67.0M |
| Apr 2027 |
$4.1M |
$2.8M |
$1.2M |
$67.9M |
| Mar 2027 |
$4.2M |
$3.4M |
$735K |
$66.5M |
| Feb 2027 |
$4.2M |
$3.6M |
$623K |
$65.7M |
| Jan 2027 |
$4.7M |
$3.4M |
$1.3M |
$65.2M |
| Dec 2026 |
$4.4M |
$3.3M |
$1.0M |
$63.8M |
| Nov 2026 |
$4.5M |
$3.4M |
$1.1M |
$62.7M |