Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $119K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$9K |
$286K |
$-278K |
$-1.6M |
| Jun 2027 |
$4K |
$261K |
$-258K |
$-1.3M |
| May 2027 |
$57K |
$277K |
$-220K |
$-1.1M |
| Apr 2027 |
$4K |
$289K |
$-285K |
$-848K |
| Mar 2027 |
$4K |
$284K |
$-280K |
$-563K |
| Feb 2027 |
$7K |
$315K |
$-308K |
$-283K |
| Jan 2027 |
$10K |
$289K |
$-279K |
$25K |
| Dec 2026 |
$9K |
$276K |
$-266K |
$304K |
| Nov 2026 |
$7K |
$273K |
$-266K |
$570K |
| Oct 2026 |
$13K |
$270K |
$-257K |
$836K |
| Sep 2026 |
$1.1M |
$285K |
$776K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$318K |