Income Breakdown
| TV Revenue | $62K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $20K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $158K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $133K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$85K |
$1.9M |
$-1.8M |
$-16.2M |
| Apr 2027 |
$80K |
$1.8M |
$-1.8M |
$-14.4M |
| Mar 2027 |
$33K |
$1.7M |
$-1.7M |
$-12.7M |
| Feb 2027 |
$18K |
$1.5M |
$-1.5M |
$-11.0M |
| Jan 2027 |
$1.3M |
$2.1M |
$-797K |
$-9.5M |
| Dec 2026 |
$18K |
$1.5M |
$-1.5M |
$-8.7M |
| Nov 2026 |
$24K |
$1.5M |
$-1.5M |
$-7.2M |
| Oct 2026 |
$35K |
$5.1M |
$-5.1M |
$-5.7M |
| Sep 2026 |
$17K |
$1.2M |
$-1.2M |
$-652K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |