Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $147K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $138K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$22K |
$1.5M |
$-1.5M |
$-10.2M |
| Apr 2027 |
$25K |
$1.1M |
$-1.1M |
$-8.7M |
| Mar 2027 |
$86K |
$1.1M |
$-1.0M |
$-7.6M |
| Feb 2027 |
$101K |
$918K |
$-816K |
$-6.6M |
| Jan 2027 |
$12K |
$1.2M |
$-1.2M |
$-5.7M |
| Dec 2026 |
$65K |
$885K |
$-820K |
$-4.6M |
| Nov 2026 |
$17K |
$875K |
$-858K |
$-3.8M |
| Oct 2026 |
$96K |
$2.8M |
$-2.7M |
$-2.9M |
| Sep 2026 |
$342K |
$974K |
$-632K |
$-232K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |