Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $591K |
| Matchday Revenue | $0 |
| Sponsorship | $79K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $320K |
| Facility Maintenance | $897K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.9M |
$3.1M |
$-209K |
$51.7M |
| Jul 2027 |
$3.0M |
$2.9M |
$109K |
$51.9M |
| Jun 2027 |
$3.7M |
$2.9M |
$813K |
$51.8M |
| May 2027 |
$2.6M |
$2.8M |
$-156K |
$51.0M |
| Apr 2027 |
$2.6M |
$2.7M |
$-75K |
$51.1M |
| Mar 2027 |
$2.9M |
$3.9M |
$-977K |
$51.2M |
| Feb 2027 |
$26.1M |
$2.9M |
$23.2M |
$52.2M |
| Jan 2027 |
$11.3M |
$3.5M |
$7.8M |
$28.9M |
| Dec 2026 |
$2.7M |
$3.7M |
$-992K |
$21.2M |
| Nov 2026 |
$2.7M |
$3.7M |
$-1.1M |
$22.1M |
| Oct 2026 |
$2.7M |
$7.5M |
$-4.8M |
$23.2M |
| Sep 2026 |
$21.0M |
$3.2M |
$17.8M |
$28.0M |