Income Breakdown
| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $756 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $191K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $88K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$19K |
$1.8M |
$-1.7M |
$-13.2M |
| Apr 2027 |
$18K |
$1.3M |
$-1.3M |
$-11.4M |
| Mar 2027 |
$13K |
$1.3M |
$-1.3M |
$-10.1M |
| Feb 2027 |
$13K |
$1.1M |
$-1.1M |
$-8.8M |
| Jan 2027 |
$658K |
$1.5M |
$-795K |
$-7.7M |
| Dec 2026 |
$13K |
$1.2M |
$-1.2M |
$-6.9M |
| Nov 2026 |
$20K |
$1.1M |
$-1.1M |
$-5.7M |
| Oct 2026 |
$20K |
$4.3M |
$-4.3M |
$-4.6M |
| Sep 2026 |
$13K |
$843K |
$-830K |
$-330K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |