Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $341 |
| 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 | $249K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5K |
$405K |
$-400K |
$-3.6M |
| Apr 2027 |
$5K |
$398K |
$-394K |
$-3.2M |
| Mar 2027 |
$5K |
$387K |
$-382K |
$-2.8M |
| Feb 2027 |
$5K |
$373K |
$-369K |
$-2.4M |
| Jan 2027 |
$5K |
$460K |
$-456K |
$-2.1M |
| Dec 2026 |
$10K |
$362K |
$-352K |
$-1.6M |
| Nov 2026 |
$11K |
$392K |
$-381K |
$-1.2M |
| Oct 2026 |
$25K |
$1.1M |
$-1.1M |
$-867K |
| Sep 2026 |
$59K |
$361K |
$-301K |
$199K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |