Income Breakdown
| TV Revenue | $72K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $12K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $970K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $97K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $92K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$85K |
$1.2M |
$-1.1M |
$-6.5M |
| Apr 2027 |
$16K |
$579K |
$-563K |
$-5.4M |
| Mar 2027 |
$17K |
$581K |
$-564K |
$-4.9M |
| Feb 2027 |
$93K |
$770K |
$-677K |
$-4.3M |
| Jan 2027 |
$11K |
$867K |
$-857K |
$-3.6M |
| Dec 2026 |
$13K |
$703K |
$-690K |
$-2.8M |
| Nov 2026 |
$11K |
$743K |
$-732K |
$-2.1M |
| Oct 2026 |
$98K |
$1.8M |
$-1.7M |
$-1.4M |
| Sep 2026 |
$4K |
$508K |
$-505K |
$384K |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |