Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $332K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $725K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.5M |
$2.4M |
$4.1M |
$18.4M |
| Oct 2027 |
$4.6M |
$3.1M |
$1.6M |
$14.3M |
| Sep 2027 |
$8.3M |
$2.3M |
$6.0M |
$12.7M |
| Aug 2027 |
$3.1M |
$2.1M |
$1.0M |
$6.7M |
| Jul 2027 |
$3.2M |
$2.1M |
$1.1M |
$5.7M |
| Jun 2027 |
$5.1M |
$2.2M |
$2.9M |
$4.6M |
| May 2027 |
$3.1M |
$2.2M |
$989K |
$1.7M |
| Apr 2027 |
$3.2M |
$2.2M |
$984K |
$714K |
| Mar 2027 |
$3.2M |
$1.7M |
$1.5M |
$-270K |
| Feb 2027 |
$3.4M |
$2.0M |
$1.4M |
$-1.8M |
| Jan 2027 |
$1.4M |
$1.9M |
$-577K |
$-3.2M |
| Dec 2026 |
$491K |
$1.8M |
$-1.3M |
$-2.6M |