Income Breakdown
| TV Revenue | $36K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
Expense Breakdown
| Player Wages | $278K |
| Staff Wages | $28K |
| Transfer Amortization | $1K |
| Debt Interest | $57K |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$49K |
$527K |
$-478K |
$-3.9M |
| Jun 2027 |
$39K |
$510K |
$-471K |
$-3.4M |
| May 2027 |
$39K |
$496K |
$-457K |
$-2.9M |
| Apr 2027 |
$38K |
$431K |
$-393K |
$-2.5M |
| Mar 2027 |
$38K |
$424K |
$-386K |
$-2.1M |
| Feb 2027 |
$37K |
$424K |
$-387K |
$-1.7M |
| Jan 2027 |
$37K |
$472K |
$-434K |
$-1.3M |
| Dec 2026 |
$38K |
$406K |
$-369K |
$-891K |
| Nov 2026 |
$38K |
$402K |
$-364K |
$-524K |
| Oct 2026 |
$239K |
$599K |
$-360K |
$-161K |
| Sep 2026 |
$8K |
$379K |
$-372K |
$198K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |