Income Breakdown
| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $756 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $162K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $88K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$23K |
$2.1M |
$-2.0M |
$-16.7M |
| Apr 2027 |
$22K |
$1.8M |
$-1.7M |
$-14.6M |
| Mar 2027 |
$14K |
$1.8M |
$-1.8M |
$-12.9M |
| Feb 2027 |
$13K |
$2.5M |
$-2.4M |
$-11.1M |
| Jan 2027 |
$850K |
$1.9M |
$-1.0M |
$-8.7M |
| Dec 2026 |
$13K |
$1.4M |
$-1.4M |
$-7.7M |
| Nov 2026 |
$21K |
$1.4M |
$-1.4M |
$-6.3M |
| Oct 2026 |
$21K |
$4.2M |
$-4.1M |
$-4.9M |
| Sep 2026 |
$11K |
$1.2M |
$-1.2M |
$-727K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |