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 | $326K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$5K |
$476K |
$-471K |
$-3.6M |
| Apr 2027 |
$5K |
$412K |
$-407K |
$-3.2M |
| Mar 2027 |
$5K |
$409K |
$-404K |
$-2.7M |
| Feb 2027 |
$5K |
$393K |
$-388K |
$-2.3M |
| Jan 2027 |
$5K |
$483K |
$-479K |
$-2.0M |
| Dec 2026 |
$7K |
$392K |
$-384K |
$-1.5M |
| Nov 2026 |
$27K |
$426K |
$-399K |
$-1.1M |
| Oct 2026 |
$41K |
$936K |
$-896K |
$-695K |
| Sep 2026 |
$22K |
$321K |
$-299K |
$201K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |