Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $744K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $729K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$9.0M |
$1.5M |
$7.4M |
$40.5M |
| Oct 2027 |
$5.7M |
$1.5M |
$4.2M |
$33.1M |
| Sep 2027 |
$18.7M |
$1.3M |
$17.3M |
$28.8M |
| Aug 2027 |
$3.0M |
$1.3M |
$1.7M |
$11.5M |
| Jul 2027 |
$4.3M |
$1.3M |
$3.0M |
$9.9M |
| Jun 2027 |
$3.0M |
$1.4M |
$1.6M |
$6.9M |
| May 2027 |
$3.0M |
$1.4M |
$1.7M |
$5.3M |
| Apr 2027 |
$3.0M |
$1.4M |
$1.6M |
$3.6M |
| Mar 2027 |
$1.0M |
$1.1M |
$-54K |
$1.9M |
| Feb 2027 |
$1.3M |
$1.1M |
$199K |
$2.0M |
| Jan 2027 |
$325K |
$956K |
$-630K |
$1.8M |
| Dec 2026 |
$319K |
$959K |
$-640K |
$2.4M |