Income Breakdown
| TV Revenue | $27K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $19K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $88K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$90K |
$2.2M |
$-2.2M |
$-9.4M |
| Apr 2027 |
$62K |
$1.9M |
$-1.8M |
$-7.3M |
| Mar 2027 |
$25K |
$1.0M |
$-1.0M |
$-5.5M |
| Feb 2027 |
$25K |
$1.2M |
$-1.2M |
$-4.5M |
| Jan 2027 |
$25K |
$1.2M |
$-1.2M |
$-3.2M |
| Dec 2026 |
$191K |
$1.2M |
$-985K |
$-2.1M |
| Nov 2026 |
$25K |
$1.2M |
$-1.2M |
$-1.1M |
| Oct 2026 |
$31K |
$3.1M |
$-3.1M |
$92K |
| Sep 2026 |
$78K |
$724K |
$-647K |
$3.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |