Income Breakdown
| TV Revenue | $152K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $4K |
| Sponsorship | $20K |
| Merchandising | $153K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $930K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $727K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $349K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.3M |
$1.1M |
$246K |
$2.9M |
| Jul 2027 |
$1.3M |
$1.0M |
$290K |
$2.6M |
| Jun 2027 |
$1.3M |
$1.1M |
$258K |
$2.3M |
| May 2027 |
$1.3M |
$1.0M |
$317K |
$2.1M |
| Apr 2027 |
$1.3M |
$1.1M |
$217K |
$1.7M |
| Mar 2027 |
$2.4M |
$945K |
$1.4M |
$7.4M |
| Feb 2027 |
$2.4M |
$920K |
$1.5M |
$6.0M |
| Jan 2027 |
$1.5M |
$855K |
$648K |
$4.5M |
| Dec 2026 |
$1.6M |
$832K |
$812K |
$3.8M |
| Nov 2026 |
$1.5M |
$820K |
$673K |
$3.0M |
| Oct 2026 |
$1.5M |
$1.6M |
$-116K |
$2.3M |
| Sep 2026 |
$1.6M |
$666K |
$948K |
$2.4M |