Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $232K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.6M |
$5.0M |
$-3.4M |
$-24.2M |
| Sep 2027 |
$1.6M |
$4.6M |
$-3.0M |
$-20.8M |
| Aug 2027 |
$1.6M |
$3.6M |
$-2.0M |
$-17.9M |
| Jul 2027 |
$1.6M |
$3.8M |
$-2.2M |
$-15.9M |
| Jun 2027 |
$2.4M |
$4.0M |
$-1.6M |
$-13.7M |
| May 2027 |
$1.6M |
$5.3M |
$-3.8M |
$-12.1M |
| Apr 2027 |
$1.6M |
$4.5M |
$-3.0M |
$-8.4M |
| Mar 2027 |
$1.6M |
$4.5M |
$-2.9M |
$-5.4M |
| Feb 2027 |
$1.7M |
$4.6M |
$-2.8M |
$-2.5M |
| Jan 2027 |
$1.6M |
$4.5M |
$-2.9M |
$329K |
| Dec 2026 |
$573K |
$3.7M |
$-3.1M |
$3.2M |
| Nov 2026 |
$164K |
$3.7M |
$-3.6M |
$6.3M |