Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $180 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $440K |
| Staff Wages | $19K |
| Transfer Amortization | $583 |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$44K |
$558K |
$-514K |
$-5.2M |
| Apr 2027 |
$3K |
$540K |
$-537K |
$-4.7M |
| Mar 2027 |
$3K |
$539K |
$-535K |
$-4.2M |
| Feb 2027 |
$28K |
$582K |
$-554K |
$-3.6M |
| Jan 2027 |
$3K |
$751K |
$-747K |
$-3.1M |
| Dec 2026 |
$4K |
$575K |
$-571K |
$-2.3M |
| Nov 2026 |
$4K |
$616K |
$-613K |
$-1.8M |
| Oct 2026 |
$3K |
$2.0M |
$-2.0M |
$-1.2M |
| Sep 2026 |
$652K |
$426K |
$226K |
$833K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |