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 | $789K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $111K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3K |
$1.0M |
$-1000K |
$-7.6M |
| Apr 2027 |
$3K |
$760K |
$-757K |
$-6.6M |
| Mar 2027 |
$50K |
$724K |
$-674K |
$-5.8M |
| Feb 2027 |
$3K |
$827K |
$-823K |
$-5.1M |
| Jan 2027 |
$3K |
$901K |
$-898K |
$-4.3M |
| Dec 2026 |
$7K |
$684K |
$-678K |
$-3.4M |
| Nov 2026 |
$34K |
$751K |
$-718K |
$-2.7M |
| Oct 2026 |
$54K |
$2.2M |
$-2.1M |
$-2.0M |
| Sep 2026 |
$61K |
$476K |
$-416K |
$84K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |