Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $104K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$104K |
$2.2M |
$-2.1M |
$-11.0M |
| Feb 2027 |
$84K |
$2.0M |
$-2.0M |
$-8.9M |
| Jan 2027 |
$2.3M |
$2.0M |
$306K |
$-6.9M |
| Dec 2026 |
$83K |
$1.6M |
$-1.5M |
$-7.2M |
| Nov 2026 |
$85K |
$1.5M |
$-1.5M |
$-5.7M |
| Oct 2026 |
$89K |
$4.6M |
$-4.5M |
$-4.2M |
| Sep 2026 |
$74K |
$1.7M |
$-1.7M |
$251K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |