Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $129K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $118K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $126K |
| Loan Fees (Out) | $172K |
| Facility Maintenance | $141K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.5M |
$1.5M |
$-61K |
$-26.9M |
| Jul 2027 |
$7.2M |
$3.6M |
$3.6M |
$-26.9M |
| Jun 2027 |
$590K |
$3.1M |
$-2.5M |
$-30.5M |
| May 2027 |
$509K |
$7.0M |
$-6.5M |
$-27.9M |
| Apr 2027 |
$534K |
$15.2M |
$-14.7M |
$-21.4M |
| Mar 2027 |
$1.1M |
$4.2M |
$-3.1M |
$-6.8M |
| Feb 2027 |
$754K |
$5.0M |
$-4.3M |
$-3.7M |
| Jan 2027 |
$14.4M |
$4.3M |
$10.2M |
$587K |
| Dec 2026 |
$514K |
$4.1M |
$-3.5M |
$-9.6M |
| Nov 2026 |
$515K |
$4.0M |
$-3.4M |
$-6.0M |
| Oct 2026 |
$676K |
$10.8M |
$-10.1M |
$-2.6M |
| Sep 2026 |
$5.9M |
$4.5M |
$1.4M |
$7.5M |