Income Breakdown
| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $214K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$11K |
$358K |
$-347K |
$-2.8M |
| Jun 2027 |
$10K |
$328K |
$-318K |
$-2.5M |
| May 2027 |
$10K |
$310K |
$-300K |
$-2.2M |
| Apr 2027 |
$10K |
$306K |
$-296K |
$-1.9M |
| Mar 2027 |
$2K |
$296K |
$-294K |
$-1.6M |
| Feb 2027 |
$2K |
$269K |
$-267K |
$-1.3M |
| Jan 2027 |
$2K |
$309K |
$-307K |
$-1.0M |
| Dec 2026 |
$22K |
$262K |
$-240K |
$-694K |
| Nov 2026 |
$2K |
$260K |
$-258K |
$-454K |
| Oct 2026 |
$2K |
$426K |
$-424K |
$-196K |
| Sep 2026 |
$5K |
$278K |
$-273K |
$227K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |