Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $348K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3K |
$491K |
$-487K |
$-4.2M |
| Apr 2027 |
$3K |
$478K |
$-475K |
$-3.7M |
| Mar 2027 |
$3K |
$744K |
$-740K |
$-3.2M |
| Feb 2027 |
$3K |
$424K |
$-421K |
$-2.5M |
| Jan 2027 |
$3K |
$503K |
$-500K |
$-2.1M |
| Dec 2026 |
$17K |
$455K |
$-438K |
$-1.6M |
| Nov 2026 |
$27K |
$534K |
$-507K |
$-1.1M |
| Oct 2026 |
$30K |
$852K |
$-821K |
$-615K |
| Sep 2026 |
$50K |
$344K |
$-294K |
$206K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |