Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $297K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $192K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $179K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.2M |
$5.0M |
$143K |
$-16.9M |
| Sep 2027 |
$6.7M |
$4.5M |
$2.3M |
$-17.0M |
| Aug 2027 |
$3.8M |
$4.2M |
$-420K |
$-19.3M |
| Jul 2027 |
$3.8M |
$4.5M |
$-757K |
$-18.9M |
| Jun 2027 |
$1.5M |
$3.7M |
$-2.2M |
$-18.1M |
| May 2027 |
$1.5M |
$4.2M |
$-2.7M |
$-15.9M |
| Apr 2027 |
$1.6M |
$3.6M |
$-2.1M |
$-13.2M |
| Mar 2027 |
$425K |
$3.2M |
$-2.8M |
$-11.2M |
| Feb 2027 |
$426K |
$3.5M |
$-3.0M |
$-8.4M |
| Jan 2027 |
$5.4M |
$3.1M |
$2.3M |
$-5.3M |
| Dec 2026 |
$426K |
$2.8M |
$-2.4M |
$-7.7M |
| Nov 2026 |
$433K |
$2.8M |
$-2.3M |
$-5.3M |