Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $257K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $898K |
| Staff Wages | $60K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $720K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.1M |
$1.7M |
$1.5M |
$17.6M |
| Oct 2027 |
$2.6M |
$1.8M |
$861K |
$16.1M |
| Sep 2027 |
$3.1M |
$1.6M |
$1.5M |
$15.2M |
| Aug 2027 |
$3.1M |
$1.6M |
$1.6M |
$13.7M |
| Jul 2027 |
$3.1M |
$1.6M |
$1.5M |
$12.2M |
| Jun 2027 |
$6.2M |
$1.6M |
$4.7M |
$10.6M |
| May 2027 |
$3.1M |
$1.6M |
$1.5M |
$5.9M |
| Apr 2027 |
$3.2M |
$1.7M |
$1.5M |
$4.4M |
| Mar 2027 |
$2.7M |
$1.6M |
$1.0M |
$2.9M |
| Feb 2027 |
$2.7M |
$1.7M |
$1.1M |
$1.9M |
| Jan 2027 |
$1.1M |
$1.1M |
$-64K |
$871K |
| Dec 2026 |
$1.0M |
$1.3M |
$-299K |
$931K |