Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| 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 | $2.2M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $201K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.2M |
$3.9M |
$-773K |
$-20.4M |
| Sep 2027 |
$3.1M |
$3.3M |
$-193K |
$-19.7M |
| Aug 2027 |
$3.1M |
$3.3M |
$-200K |
$-19.5M |
| Jul 2027 |
$1.5M |
$2.8M |
$-1.3M |
$-19.3M |
| Jun 2027 |
$1.5M |
$2.9M |
$-1.4M |
$-17.9M |
| May 2027 |
$365K |
$3.4M |
$-3.0M |
$-16.6M |
| Apr 2027 |
$88K |
$2.3M |
$-2.2M |
$-13.5M |
| Mar 2027 |
$3.0M |
$2.3M |
$651K |
$-11.3M |
| Feb 2027 |
$58K |
$2.9M |
$-2.9M |
$-11.9M |
| Jan 2027 |
$1.5M |
$2.4M |
$-977K |
$-9.1M |
| Dec 2026 |
$58K |
$2.0M |
$-1.9M |
$-8.1M |
| Nov 2026 |
$59K |
$2.0M |
$-1.9M |
$-6.2M |