Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $0 |
| Sponsorship | $84K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $156K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $37K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $613K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.0M |
$2.1M |
$862K |
$13.3M |
| Jul 2027 |
$2.9M |
$2.3M |
$592K |
$12.4M |
| Jun 2027 |
$3.7M |
$2.3M |
$1.3M |
$13.1M |
| May 2027 |
$3.8M |
$2.6M |
$1.2M |
$11.7M |
| Apr 2027 |
$3.6M |
$2.5M |
$1.2M |
$10.6M |
| Mar 2027 |
$4.2M |
$2.6M |
$1.6M |
$9.6M |
| Feb 2027 |
$4.5M |
$4.8M |
$-301K |
$8.0M |
| Jan 2027 |
$3.8M |
$2.7M |
$1.1M |
$8.2M |
| Dec 2026 |
$4.2M |
$2.0M |
$2.2M |
$7.1M |
| Nov 2026 |
$4.0M |
$2.0M |
$2.0M |
$4.9M |
| Oct 2026 |
$4.0M |
$2.3M |
$1.8M |
$2.9M |
| Sep 2026 |
$3.6M |
$1.3M |
$2.3M |
$1.2M |