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 | $222K |
| Staff Wages | $12K |
| Transfer Amortization | $666 |
| Debt Interest | $48K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5K |
$369K |
$-364K |
$-3.3M |
| Apr 2027 |
$5K |
$369K |
$-364K |
$-2.9M |
| Mar 2027 |
$5K |
$351K |
$-347K |
$-2.5M |
| Feb 2027 |
$5K |
$339K |
$-335K |
$-2.2M |
| Jan 2027 |
$7K |
$423K |
$-416K |
$-1.8M |
| Dec 2026 |
$24K |
$396K |
$-371K |
$-1.4M |
| Nov 2026 |
$27K |
$445K |
$-418K |
$-1.1M |
| Oct 2026 |
$25K |
$845K |
$-819K |
$-645K |
| Sep 2026 |
$9K |
$303K |
$-294K |
$174K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |