Income Breakdown
| TV Revenue | $411K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $20K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $119K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $311K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$465K |
$2.8M |
$-2.4M |
$-12.3M |
| Apr 2027 |
$129K |
$2.4M |
$-2.3M |
$-9.9M |
| Mar 2027 |
$118K |
$2.2M |
$-2.0M |
$-7.7M |
| Feb 2027 |
$84K |
$1.5M |
$-1.4M |
$-5.6M |
| Jan 2027 |
$2.0M |
$1.4M |
$561K |
$-4.2M |
| Dec 2026 |
$83K |
$1.1M |
$-1.0M |
$-4.8M |
| Nov 2026 |
$88K |
$1.1M |
$-1.0M |
$-3.7M |
| Oct 2026 |
$95K |
$2.6M |
$-2.5M |
$-2.7M |
| Sep 2026 |
$74K |
$1.3M |
$-1.2M |
$-187K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |