Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $256K |
| Matchday Revenue | $120K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$2.8M |
$-758K |
$3.9M |
| Sep 2027 |
$17.7M |
$2.7M |
$14.9M |
$4.6M |
| Aug 2027 |
$2.0M |
$2.9M |
$-862K |
$-10.3M |
| Jul 2027 |
$1.4M |
$2.2M |
$-801K |
$-9.5M |
| Jun 2027 |
$273K |
$1.9M |
$-1.7M |
$-8.7M |
| May 2027 |
$257K |
$2.1M |
$-1.8M |
$-7.0M |
| Apr 2027 |
$115K |
$1.7M |
$-1.6M |
$-5.2M |
| Mar 2027 |
$142K |
$1.2M |
$-1.1M |
$-3.6M |
| Feb 2027 |
$30K |
$1.2M |
$-1.2M |
$-2.5M |
| Jan 2027 |
$30K |
$1.2M |
$-1.2M |
$-1.4M |
| Dec 2026 |
$491K |
$1.2M |
$-692K |
$-177K |
| Nov 2026 |
$65K |
$1.2M |
$-1.1M |
$515K |