Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $59K |
| Merchandising | $687K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.7M |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $43K |
| Transfer Amortization | $34K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.4M |
$3.4M |
$3.9M |
$21.7M |
| Jul 2027 |
$4.7M |
$2.4M |
$2.2M |
$23.5M |
| Jun 2027 |
$6.7M |
$2.5M |
$4.2M |
$21.8M |
| May 2027 |
$4.7M |
$3.7M |
$1.0M |
$17.6M |
| Apr 2027 |
$4.7M |
$2.5M |
$2.2M |
$16.5M |
| Mar 2027 |
$4.7M |
$2.4M |
$2.3M |
$14.3M |
| Feb 2027 |
$4.7M |
$2.7M |
$2.0M |
$12.0M |
| Jan 2027 |
$4.9M |
$2.6M |
$2.2M |
$9.9M |
| Dec 2026 |
$4.8M |
$2.9M |
$2.0M |
$7.7M |
| Nov 2026 |
$5.2M |
$3.3M |
$1.9M |
$5.7M |
| Oct 2026 |
$5.0M |
$5.0M |
$20K |
$3.8M |
| Sep 2026 |
$6.1M |
$2.4M |
$3.7M |
$3.8M |