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 | $390K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $54K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3K |
$542K |
$-539K |
$-3.7M |
| Apr 2027 |
$3K |
$441K |
$-437K |
$-3.2M |
| Mar 2027 |
$3K |
$476K |
$-473K |
$-2.7M |
| Feb 2027 |
$3K |
$355K |
$-352K |
$-2.3M |
| Jan 2027 |
$3K |
$433K |
$-430K |
$-1.9M |
| Dec 2026 |
$3K |
$340K |
$-337K |
$-1.5M |
| Nov 2026 |
$9K |
$339K |
$-329K |
$-1.1M |
| Oct 2026 |
$38K |
$852K |
$-814K |
$-813K |
| Sep 2026 |
$9K |
$238K |
$-228K |
$2K |
| Aug 2026 |
$0 |
$0 |
$0 |
$230K |