Income Breakdown
| TV Revenue | $17K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $95K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$30K |
$1.7M |
$-1.6M |
$-10.0M |
| Apr 2027 |
$33K |
$1.7M |
$-1.6M |
$-8.3M |
| Mar 2027 |
$89K |
$1.2M |
$-1.1M |
$-6.7M |
| Feb 2027 |
$27K |
$1.2M |
$-1.1M |
$-5.6M |
| Jan 2027 |
$27K |
$1.3M |
$-1.3M |
$-4.5M |
| Dec 2026 |
$565K |
$1.1M |
$-492K |
$-3.2M |
| Nov 2026 |
$27K |
$1.0M |
$-1.0M |
$-2.7M |
| Oct 2026 |
$31K |
$2.3M |
$-2.2M |
$-1.7M |
| Sep 2026 |
$53K |
$813K |
$-760K |
$510K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |