Income Breakdown
| TV Revenue | $8K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $447 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $740K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $41K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$16K |
$850K |
$-834K |
$-3.2M |
| Feb 2027 |
$9K |
$596K |
$-588K |
$-2.4M |
| Jan 2027 |
$220K |
$664K |
$-444K |
$-1.8M |
| Dec 2026 |
$8K |
$527K |
$-519K |
$-1.4M |
| Nov 2026 |
$9K |
$535K |
$-526K |
$-838K |
| Oct 2026 |
$9K |
$543K |
$-535K |
$-312K |
| Sep 2026 |
$259K |
$417K |
$-158K |
$223K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |