Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $151K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$4K |
$1.4M |
$-1.4M |
$-6.2M |
| Feb 2027 |
$48K |
$1.1M |
$-1.0M |
$-4.7M |
| Jan 2027 |
$4K |
$988K |
$-983K |
$-3.7M |
| Dec 2026 |
$268K |
$797K |
$-529K |
$-2.7M |
| Nov 2026 |
$4K |
$791K |
$-787K |
$-2.2M |
| Oct 2026 |
$4K |
$1.7M |
$-1.7M |
$-1.4M |
| Sep 2026 |
$23K |
$466K |
$-443K |
$319K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |