Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $594K |
| 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 | $5.4M |
| Staff Wages | $88K |
| Transfer Amortization | $0 |
| Debt Interest | $83K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.8M |
$7.2M |
$-1.5M |
$-13.3M |
| Sep 2027 |
$7.6M |
$6.6M |
$992K |
$-11.8M |
| Aug 2027 |
$5.1M |
$6.2M |
$-1.1M |
$-12.8M |
| Jul 2027 |
$4.8M |
$6.9M |
$-2.1M |
$-11.7M |
| Jun 2027 |
$4.6M |
$6.7M |
$-2.0M |
$-9.6M |
| May 2027 |
$5.2M |
$7.1M |
$-1.9M |
$-7.6M |
| Apr 2027 |
$3.6M |
$6.5M |
$-2.9M |
$-5.7M |
| Mar 2027 |
$1.5M |
$5.3M |
$-3.8M |
$-2.8M |
| Feb 2027 |
$1.7M |
$4.7M |
$-3.0M |
$1.1M |
| Jan 2027 |
$11.0M |
$5.0M |
$6.0M |
$4.1M |
| Dec 2026 |
$1.5M |
$4.9M |
$-3.4M |
$-1.9M |
| Nov 2026 |
$1.7M |
$4.9M |
$-3.2M |
$1.5M |