Income Breakdown
| TV Revenue | $215K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $21K |
| Sponsorship | $0 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $39K |
| Transfer Amortization | $11K |
| Debt Interest | $145K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $331K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$243K |
$2.1M |
$-1.8M |
$-14.7M |
| Apr 2027 |
$271K |
$2.0M |
$-1.7M |
$-12.8M |
| Mar 2027 |
$288K |
$2.1M |
$-1.8M |
$-11.1M |
| Feb 2027 |
$82K |
$2.1M |
$-2.0M |
$-9.3M |
| Jan 2027 |
$89K |
$2.3M |
$-2.2M |
$-7.3M |
| Dec 2026 |
$73K |
$2.1M |
$-2.0M |
$-5.1M |
| Nov 2026 |
$72K |
$1.7M |
$-1.7M |
$-3.1M |
| Oct 2026 |
$67K |
$3.4M |
$-3.3M |
$-1.5M |
| Sep 2026 |
$24K |
$868K |
$-844K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |