Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $265K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $686K |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $713K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.5M |
$1.5M |
$5.1M |
$28.6M |
| Sep 2027 |
$19.0M |
$1.2M |
$17.8M |
$23.5M |
| Aug 2027 |
$2.8M |
$1.3M |
$1.5M |
$5.6M |
| Jul 2027 |
$2.8M |
$1.2M |
$1.6M |
$4.1M |
| Jun 2027 |
$1.1M |
$1.1M |
$-34K |
$2.6M |
| May 2027 |
$1.0M |
$926K |
$92K |
$2.6M |
| Apr 2027 |
$289K |
$778K |
$-489K |
$2.5M |
| Mar 2027 |
$290K |
$789K |
$-500K |
$3.0M |
| Feb 2027 |
$291K |
$789K |
$-498K |
$3.5M |
| Jan 2027 |
$1.3M |
$690K |
$567K |
$4.0M |
| Dec 2026 |
$89K |
$692K |
$-603K |
$3.4M |
| Nov 2026 |
$88K |
$693K |
$-605K |
$4.0M |