Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1K |
| Loan Fees (In) | $300 |
Expense Breakdown
| Player Wages | $48K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$6K |
$93K |
$-87K |
$-691K |
| Jun 2027 |
$817 |
$89K |
$-88K |
$-604K |
| May 2027 |
$825 |
$98K |
$-98K |
$-515K |
| Apr 2027 |
$2K |
$101K |
$-99K |
$-418K |
| Mar 2027 |
$2K |
$96K |
$-94K |
$-319K |
| Feb 2027 |
$41K |
$99K |
$-58K |
$-225K |
| Jan 2027 |
$1K |
$101K |
$-100K |
$-166K |
| Dec 2026 |
$1K |
$92K |
$-91K |
$-66K |
| Nov 2026 |
$1K |
$94K |
$-93K |
$25K |
| Oct 2026 |
$43K |
$93K |
$-50K |
$118K |
| Sep 2026 |
$22K |
$53K |
$-31K |
$169K |
| Aug 2026 |
$0 |
$0 |
$0 |
$200K |