Income Breakdown
| TV Revenue | $36K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $139K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$54K |
$1.8M |
$-1.7M |
$-14.4M |
| Apr 2027 |
$57K |
$1.7M |
$-1.7M |
$-12.7M |
| Mar 2027 |
$58K |
$1.8M |
$-1.7M |
$-11.0M |
| Feb 2027 |
$63K |
$1.6M |
$-1.6M |
$-9.3M |
| Jan 2027 |
$896K |
$1.8M |
$-922K |
$-7.7M |
| Dec 2026 |
$57K |
$1.4M |
$-1.3M |
$-6.8M |
| Nov 2026 |
$57K |
$1.4M |
$-1.3M |
$-5.5M |
| Oct 2026 |
$57K |
$3.9M |
$-3.8M |
$-4.2M |
| Sep 2026 |
$57K |
$1.1M |
$-1.0M |
$-384K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |