Income Breakdown
| TV Revenue | $12K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11K |
| Sponsorship | $0 |
| Merchandising | $756 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $345K |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $89K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$45K |
$2.5M |
$-2.5M |
$-24.1M |
| Jun 2027 |
$20K |
$2.1M |
$-2.0M |
$-21.6M |
| May 2027 |
$24K |
$2.3M |
$-2.3M |
$-19.6M |
| Apr 2027 |
$26K |
$2.1M |
$-2.1M |
$-17.3M |
| Mar 2027 |
$18K |
$2.2M |
$-2.1M |
$-15.2M |
| Feb 2027 |
$23K |
$1.8M |
$-1.8M |
$-13.0M |
| Jan 2027 |
$283K |
$2.3M |
$-2.0M |
$-11.2M |
| Dec 2026 |
$10K |
$2.0M |
$-2.0M |
$-9.2M |
| Nov 2026 |
$18K |
$1.9M |
$-1.8M |
$-7.2M |
| Oct 2026 |
$18K |
$4.8M |
$-4.8M |
$-5.3M |
| Sep 2026 |
$10K |
$1.0M |
$-1.0M |
$-535K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |