Income Breakdown
| TV Revenue | $239K |
| TV Placement Bonus | $141K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $104K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $850K |
| Facility Maintenance | $206K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$2.2M |
$2.2M |
$72K |
$2.5M |
| Jun 2027 |
$653K |
$1.3M |
$-642K |
$2.8M |
| May 2027 |
$557K |
$2.5M |
$-2.0M |
$3.5M |
| Apr 2027 |
$559K |
$2.1M |
$-1.6M |
$5.4M |
| Mar 2027 |
$587K |
$1.6M |
$-996K |
$7.0M |
| Feb 2027 |
$672K |
$2.0M |
$-1.3M |
$8.0M |
| Jan 2027 |
$594K |
$1.7M |
$-1.2M |
$9.3M |
| Dec 2026 |
$563K |
$1.6M |
$-1.0M |
$10.5M |
| Nov 2026 |
$546K |
$1.7M |
$-1.2M |
$11.5M |
| Oct 2026 |
$639K |
$3.6M |
$-2.9M |
$12.7M |
| Sep 2026 |
$600K |
$1.3M |
$-726K |
$15.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$53.0M |