Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $341 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $103K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5K |
$1.7M |
$-1.7M |
$-7.0M |
| Apr 2027 |
$5K |
$622K |
$-617K |
$-5.3M |
| Mar 2027 |
$8K |
$662K |
$-654K |
$-4.7M |
| Feb 2027 |
$17K |
$584K |
$-567K |
$-4.0M |
| Jan 2027 |
$7K |
$735K |
$-728K |
$-3.4M |
| Dec 2026 |
$25K |
$604K |
$-579K |
$-2.7M |
| Nov 2026 |
$34K |
$759K |
$-725K |
$-2.1M |
| Oct 2026 |
$72K |
$1.7M |
$-1.6M |
$-1.4M |
| Sep 2026 |
$125K |
$452K |
$-327K |
$173K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |