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 | $212K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $42K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3K |
$352K |
$-349K |
$-2.9M |
| Apr 2027 |
$3K |
$339K |
$-336K |
$-2.5M |
| Mar 2027 |
$3K |
$332K |
$-329K |
$-2.2M |
| Feb 2027 |
$3K |
$321K |
$-317K |
$-1.9M |
| Jan 2027 |
$7K |
$392K |
$-385K |
$-1.5M |
| Dec 2026 |
$21K |
$331K |
$-311K |
$-1.2M |
| Nov 2026 |
$37K |
$352K |
$-315K |
$-841K |
| Oct 2026 |
$36K |
$834K |
$-798K |
$-526K |
| Sep 2026 |
$69K |
$297K |
$-228K |
$272K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |