Income Breakdown
| TV Revenue | $12K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $756 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $129K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $89K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$28K |
$1.9M |
$-1.8M |
$-13.5M |
| Apr 2027 |
$20K |
$1.5M |
$-1.5M |
$-11.6M |
| Mar 2027 |
$12K |
$1.6M |
$-1.6M |
$-10.1M |
| Feb 2027 |
$12K |
$1.3M |
$-1.2M |
$-8.5M |
| Jan 2027 |
$337K |
$1.8M |
$-1.4M |
$-7.2M |
| Dec 2026 |
$12K |
$1.2M |
$-1.2M |
$-5.8M |
| Nov 2026 |
$24K |
$1.2M |
$-1.2M |
$-4.6M |
| Oct 2026 |
$19K |
$2.7M |
$-2.7M |
$-3.4M |
| Sep 2026 |
$11K |
$1.3M |
$-1.3M |
$-760K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |