Income Breakdown
| TV Revenue | $13K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $354K |
| Staff Wages | $31K |
| Transfer Amortization | $375 |
| Debt Interest | $19K |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$19K |
$459K |
$-440K |
$-2.0M |
| Jun 2027 |
$17K |
$377K |
$-361K |
$-1.6M |
| May 2027 |
$16K |
$323K |
$-307K |
$-1.2M |
| Apr 2027 |
$19K |
$323K |
$-304K |
$-922K |
| Mar 2027 |
$16K |
$320K |
$-304K |
$-618K |
| Feb 2027 |
$14K |
$318K |
$-304K |
$-314K |
| Jan 2027 |
$71K |
$332K |
$-260K |
$-10K |
| Dec 2026 |
$14K |
$328K |
$-315K |
$250K |
| Nov 2026 |
$14K |
$323K |
$-310K |
$564K |
| Oct 2026 |
$14K |
$332K |
$-318K |
$873K |
| Sep 2026 |
$14K |
$305K |
$-291K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |