Income Breakdown
| TV Revenue | $182K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $127K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $292K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$265K |
$1.9M |
$-1.6M |
$-13.0M |
| Feb 2027 |
$289K |
$2.0M |
$-1.7M |
$-11.4M |
| Jan 2027 |
$274K |
$2.4M |
$-2.1M |
$-9.7M |
| Dec 2026 |
$86K |
$1.8M |
$-1.7M |
$-7.6M |
| Nov 2026 |
$84K |
$1.8M |
$-1.7M |
$-6.0M |
| Oct 2026 |
$86K |
$4.5M |
$-4.4M |
$-4.2M |
| Sep 2026 |
$440K |
$1.3M |
$-851K |
$149K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |