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 | $140K |
| Staff Wages | $17K |
| Transfer Amortization | $229 |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$3K |
$274K |
$-271K |
$-2.1M |
| Apr 2027 |
$3K |
$271K |
$-267K |
$-1.8M |
| Mar 2027 |
$3K |
$280K |
$-277K |
$-1.6M |
| Feb 2027 |
$3K |
$234K |
$-231K |
$-1.3M |
| Jan 2027 |
$6K |
$284K |
$-278K |
$-1.1M |
| Dec 2026 |
$24K |
$244K |
$-219K |
$-797K |
| Nov 2026 |
$43K |
$267K |
$-224K |
$-578K |
| Oct 2026 |
$36K |
$653K |
$-617K |
$-354K |
| Sep 2026 |
$14K |
$240K |
$-226K |
$263K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |