Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $253 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $466K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $36K |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $141K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$3K |
$698K |
$-695K |
$-3.7M |
| Feb 2027 |
$3K |
$605K |
$-601K |
$-3.0M |
| Jan 2027 |
$3K |
$826K |
$-822K |
$-2.4M |
| Dec 2026 |
$81K |
$750K |
$-670K |
$-1.6M |
| Nov 2026 |
$3K |
$693K |
$-690K |
$-937K |
| Oct 2026 |
$6K |
$1.1M |
$-1.1M |
$-247K |
| Sep 2026 |
$115K |
$292K |
$-177K |
$823K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |