Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $310K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $36K |
| Loan Fees (Out) | $693 |
| Facility Maintenance | $139K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$27K |
$509K |
$-482K |
$-3.7M |
| Jun 2027 |
$4K |
$470K |
$-466K |
$-3.2M |
| May 2027 |
$5K |
$472K |
$-468K |
$-2.8M |
| Apr 2027 |
$4K |
$515K |
$-511K |
$-2.3M |
| Mar 2027 |
$4K |
$392K |
$-387K |
$-1.8M |
| Feb 2027 |
$10K |
$344K |
$-334K |
$-1.4M |
| Jan 2027 |
$4K |
$387K |
$-382K |
$-1.1M |
| Dec 2026 |
$114K |
$331K |
$-217K |
$-672K |
| Nov 2026 |
$5K |
$329K |
$-324K |
$-455K |
| Oct 2026 |
$5K |
$337K |
$-333K |
$-130K |
| Sep 2026 |
$5K |
$183K |
$-179K |
$202K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |