Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $46K |
| Transfer Amortization | $96K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.6M |
$3.8M |
$-1.2M |
$28.1M |
| Sep 2027 |
$316K |
$3.0M |
$-2.7M |
$29.2M |
| Aug 2027 |
$1.0M |
$2.5M |
$-1.4M |
$31.8M |
| Jul 2027 |
$1.0M |
$2.3M |
$-1.3M |
$33.1M |
| Jun 2027 |
$2.3M |
$2.2M |
$127K |
$34.3M |
| May 2027 |
$1.0M |
$2.5M |
$-1.5M |
$34.1M |
| Apr 2027 |
$1.0M |
$2.1M |
$-1.1M |
$35.4M |
| Mar 2027 |
$1.0M |
$2.2M |
$-1.1M |
$36.5M |
| Feb 2027 |
$1.0M |
$2.2M |
$-1.2M |
$37.5M |
| Jan 2027 |
$4.4M |
$2.1M |
$2.3M |
$39.2M |
| Dec 2026 |
$7.5M |
$2.5M |
$5.0M |
$36.8M |
| Nov 2026 |
$6.8M |
$2.3M |
$4.5M |
$31.8M |