Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $43K |
| Sponsorship | $161K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $76K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $208K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $65K |
| Facility Maintenance | $914K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.0M |
$4.7M |
$310K |
$53.2M |
| Sep 2027 |
$4.4M |
$5.8M |
$-1.4M |
$52.9M |
| Aug 2027 |
$4.1M |
$3.6M |
$541K |
$54.2M |
| Jul 2027 |
$4.6M |
$3.2M |
$1.4M |
$53.7M |
| Jun 2027 |
$5.4M |
$3.2M |
$2.2M |
$52.3M |
| May 2027 |
$4.1M |
$4.1M |
$29K |
$50.1M |
| Apr 2027 |
$4.2M |
$4.8M |
$-573K |
$50.0M |
| Mar 2027 |
$4.3M |
$4.2M |
$179K |
$50.6M |
| Feb 2027 |
$4.9M |
$4.2M |
$696K |
$50.4M |
| Jan 2027 |
$4.5M |
$3.6M |
$965K |
$49.7M |
| Dec 2026 |
$4.4M |
$3.6M |
$781K |
$48.8M |
| Nov 2026 |
$4.5M |
$3.7M |
$801K |
$48.0M |