Income Breakdown
| TV Revenue | $64K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $449K |
| Staff Wages | $38K |
| Transfer Amortization | $3K |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$69K |
$609K |
$-540K |
$-3.5M |
| Jun 2027 |
$69K |
$635K |
$-566K |
$-3.0M |
| May 2027 |
$16K |
$602K |
$-587K |
$-2.4M |
| Apr 2027 |
$17K |
$597K |
$-579K |
$-1.9M |
| Mar 2027 |
$14K |
$565K |
$-551K |
$-1.3M |
| Feb 2027 |
$20K |
$510K |
$-490K |
$-734K |
| Jan 2027 |
$68K |
$553K |
$-485K |
$-247K |
| Dec 2026 |
$14K |
$540K |
$-526K |
$235K |
| Nov 2026 |
$14K |
$537K |
$-523K |
$758K |
| Oct 2026 |
$26K |
$646K |
$-620K |
$1.3M |
| Sep 2026 |
$22K |
$496K |
$-474K |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |