Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| 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 | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $144K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$15K |
$1.8M |
$-1.7M |
$-14.9M |
| Apr 2027 |
$21K |
$1.9M |
$-1.9M |
$-13.2M |
| Mar 2027 |
$12K |
$1.6M |
$-1.6M |
$-11.3M |
| Feb 2027 |
$12K |
$1.5M |
$-1.5M |
$-9.7M |
| Jan 2027 |
$305K |
$1.9M |
$-1.6M |
$-8.2M |
| Dec 2026 |
$12K |
$1.5M |
$-1.4M |
$-6.6M |
| Nov 2026 |
$20K |
$1.4M |
$-1.4M |
$-5.2M |
| Oct 2026 |
$19K |
$3.2M |
$-3.1M |
$-3.8M |
| Sep 2026 |
$11K |
$1.2M |
$-1.1M |
$-649K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |